Cover
Cover - USD ($) | 12 Months Ended | ||
Jan. 31, 2023 | May 15, 2023 | Jul. 31, 2021 | |
Cover [Abstract] | |||
Document Type | 10-K | ||
Amendment Flag | false | ||
Document Annual Report | true | ||
Document Transition Report | false | ||
Document Period End Date | Jan. 31, 2023 | ||
Document Fiscal Period Focus | FY | ||
Document Fiscal Year Focus | 2023 | ||
Current Fiscal Year End Date | --01-31 | ||
Entity File Number | 000-50071 | ||
Entity Registrant Name | LIBERTY STAR URANIUM & METALS CORP. | ||
Entity Central Index Key | 0001172178 | ||
Entity Tax Identification Number | 90-0175540 | ||
Entity Incorporation, State or Country Code | NV | ||
Entity Address, Address Line One | 2 East Congress Street | ||
Entity Address, Address Line Two | Suite 900 | ||
Entity Address, City or Town | Tucson | ||
Entity Address, State or Province | AZ | ||
Entity Address, Postal Zip Code | 85701 | ||
City Area Code | 520 | ||
Local Phone Number | 425-1433 | ||
Entity Well-known Seasoned Issuer | No | ||
Entity Voluntary Filers | No | ||
Entity Current Reporting Status | Yes | ||
Entity Interactive Data Current | Yes | ||
Entity Filer Category | Non-accelerated Filer | ||
Entity Small Business | true | ||
Entity Emerging Growth Company | false | ||
Entity Shell Company | false | ||
Entity Public Float | $ 12,712,191 | ||
Entity Common Stock, Shares Outstanding | 20,172,429 | ||
Document incorporated by reference | None | ||
Document Financial Statement Error Correction [Flag] | false | ||
ICFR Auditor Attestation Flag | false | ||
Auditor Firm ID | 76 | ||
Auditor Name | Turner, Stone & Company, L.L.P | ||
Auditor Location | Dallas, Texas |
Consolidated Balance Sheets
Consolidated Balance Sheets - USD ($) | Jan. 31, 2023 | Jan. 31, 2022 |
Current assets: | ||
Cash and cash equivalents | $ 32,616 | $ 102,741 |
Prepaid expenses and other current assets | 6,540 | 13,066 |
Total current assets | 39,156 | 115,807 |
Noncurrent assets: | ||
Property and equipment, net | 21,888 | 27,722 |
Total noncurrent assets | 21,888 | 27,722 |
Total assets | 61,044 | 143,529 |
Current liabilities: | ||
Accounts payable and accrued liabilities | 233,397 | 486,629 |
Notes payable to related party | 2,754 | |
Convertible promissory note, net of unamortized debt discount of $33,760 and $20,178 | 92,624 | 181,122 |
Current portion of long-term debt – SBA | 1,782 | |
Derivative liability | 172,393 | |
Total current liabilities | 609,712 | 1,543,702 |
Long-term: | ||
Long-term debt – SBA, net of current portion | 30,618 | 64,897 |
Total long-term liabilities | 30,618 | 64,897 |
Total liabilities | 640,330 | 1,608,599 |
Commitments and Contingencies (Note 13) | ||
Stockholders’ deficit: | ||
Common stock, value | 186 | 135 |
Additional paid-in capital | 56,941,222 | 56,503,616 |
Subscription receivable | (117,468) | |
Accumulated deficit | (57,403,227) | (57,968,822) |
Total stockholders’ deficit | (579,286) | (1,465,070) |
Total liabilities and stockholders’ deficit | 61,044 | 143,529 |
Common Class A [Member] | ||
Stockholders’ deficit: | ||
Common stock, value | 1 | 1 |
Related Party [Member] | ||
Current liabilities: | ||
Accounts payable to related parties | 51,119 | |
Accrued wages to related parties | 51,762 | 811,711 |
Advances from related party | 5,000 | |
Notes payable to related party | $ 50,000 | $ 13,121 |
Consolidated Balance Sheets (Pa
Consolidated Balance Sheets (Parenthetical) - USD ($) | Jan. 31, 2023 | Jan. 31, 2022 |
Convertible promissory debt discount | $ 33,760 | $ 20,178 |
Common stock, par value | $ 0.00001 | $ 0.00001 |
Common stock, shares authorized | 74,800,000 | 74,800,000 |
Common stock, shares issued | 18,671,159 | 13,458,752 |
Common stock, shares outstanding | 18,671,159 | 13,458,752 |
Common Class A [Member] | ||
Common stock, par value | $ 0.00001 | $ 0.00001 |
Common stock, shares authorized | 200,000 | 200,000 |
Common stock, shares issued | 102,000 | 102,000 |
Common stock, shares outstanding | 102,000 | 102,000 |
Consolidated Statements of Oper
Consolidated Statements of Operations - USD ($) | 12 Months Ended | |
Jan. 31, 2023 | Jan. 31, 2022 | |
Income Statement [Abstract] | ||
Revenues | ||
Expenses: | ||
Geological and geophysical costs | 84,472 | 84,252 |
Salaries and benefits | 172,123 | 147,249 |
Professional services | 173,636 | 197,517 |
General and administrative | 405,840 | 88,742 |
Net operating expenses | 836,071 | 517,760 |
Loss from operations | (836,071) | (517,760) |
Other income (expense): | ||
Interest expense | (245,156) | (147,199) |
Other income | 1,065 | |
Gain on forgiveness of SBA loan | 32,851 | |
Gain on settlement of debt | 998,284 | |
Gain on disposal of fixed asset | 5,000 | |
Gain on change in fair value of derivative liability | 609,622 | 226,278 |
Total other income, net | 1,401,666 | 79,079 |
Net income (loss) | $ 565,595 | $ (438,681) |
Net income (loss) per share of common stock – basic | $ 0.04 | $ (0.04) |
Net income (loss) per share of common stock – diluted | $ 0.04 | $ (0.04) |
Weighted average shares outstanding – basic | 15,558,746 | 10,647,908 |
Weighted average shares outstanding – diluted | 15,916,651 | 10,647,908 |
Consolidated Statements of Chan
Consolidated Statements of Changes in Stockholders' Deficit - USD ($) | Common Stock [Member] Common Class A [Member] | Common Stock [Member] | Common Stock to be Issued [Member] | Subscription Receivable [Member] | Additional Paid-in Capital [Member] | Retained Earnings [Member] | Total |
Beginning balance, value at Jan. 31, 2021 | $ 1 | $ 99 | $ 15,000 | $ 55,503,564 | $ (57,530,141) | $ (2,011,477) | |
Beginning balance, shares at Jan. 31, 2021 | 102,000 | 9,902,052 | |||||
Issuance of common stock and warrants in private placement and warrant exercises | $ 2 | (15,000) | 172,098 | 157,100 | |||
Issuance of common stock and warrants in private placement and warrant exercises, shares | 203,103 | ||||||
Issuance of common shares pursuant to investment agreement | $ 5 | 132,369 | 132,374 | ||||
Issuance of common shares pursuant to investment agreement, shares | 490,196 | ||||||
Shares issued for conversion of notes | $ 5 | 217,535 | 217,540 | ||||
Shares issued for conversion of notes, shares | 535,568 | ||||||
Shares issued for services | $ 24 | 626,163 | 626,187 | ||||
Shares issued for services, shares | 2,327,833 | ||||||
Reclass of APIC to derivative liabilities for tainted warrants | (734,070) | (734,070) | |||||
Resolution of derivative liabilities due to debt conversions and untainted warrants | 585,957 | 585,957 | |||||
Net income | (438,681) | (438,681) | |||||
Ending balance, value at Jan. 31, 2022 | $ 1 | $ 135 | 56,503,616 | (57,968,822) | (1,465,070) | ||
Ending balance, shares at Jan. 31, 2022 | 102,000 | 13,458,752 | |||||
Issuance of common stock and warrants in private placement and warrant exercises | 5,000 | 5,000 | |||||
Issuance of common stock and warrants in private placement and warrant exercises, shares | 13,298 | ||||||
Issuance of common shares pursuant to investment agreement | $ 14 | (16,368) | 203,384 | 187,030 | |||
Issuance of common shares pursuant to investment agreement, shares | 1,429,804 | ||||||
Shares issued for conversion of notes | $ 24 | 374,616 | 374,640 | ||||
Shares issued for conversion of notes, shares | 2,424,896 | ||||||
Reclass of APIC to derivative liabilities for tainted warrants | (734,294) | (734,294) | |||||
Resolution of derivative liabilities due to debt conversions and untainted warrants | 144,764 | ||||||
Net income | 565,595 | 565,595 | |||||
Issuance of common stock and warrants in private placement and warrant exercises, related party | 3,000 | 3,000 | |||||
Issuance of common stock and warrants in private placement and warrant exercises related party, shares | 23,812 | ||||||
Shares issued to settle liabilities, related party | $ 1 | 18,649 | 18,650 | ||||
Shares issued to settle liabilities related party, shares | 146,597 | ||||||
Cashless exercise of options | $ 7 | (101,100) | 101,093 | ||||
Cashless exercise of options, shares | 674,000 | ||||||
Stock based compensation | $ 5 | 276,687 | 276,692 | ||||
Stock based compensation, shares | 500,000 | ||||||
Options issued related to settlement agreement | 44,707 | 44,707 | |||||
Resolution of derivative liabilities due to debt conversions | 144,764 | 144,764 | |||||
Ending balance, value at Jan. 31, 2023 | $ 1 | $ 186 | $ (117,468) | $ 56,941,222 | $ (57,403,227) | $ (579,286) | |
Ending balance, shares at Jan. 31, 2023 | 102,000 | 18,671,159 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows - USD ($) | 12 Months Ended | |
Jan. 31, 2023 | Jan. 31, 2022 | |
Cash flows from operating activities: | ||
Net income (loss) | $ 565,595 | $ (438,681) |
Adjustments to reconcile net income (loss) to net cash used in operating activities: | ||
Depreciation | 5,834 | 5,834 |
Stock based compensation | 276,692 | |
Amortization of debt discounts | 229,698 | 97,429 |
Gain on change in fair value of derivative liabilities | (609,622) | (226,278) |
Gain on forgiveness of SBA loan | (32,851) | |
Gain on settlement of debt | (998,284) | |
Gain on disposal of fixed asset | (5,000) | |
Changes in assets and liabilities: | ||
Prepaid expenses | 31,276 | (8,251) |
Accounts payable and accrued expenses | (3,940) | (7,177) |
Accrued interest | 10,716 | |
Cash flows used in operating activities: | (540,602) | (511,448) |
Cash flows from investing activities: | ||
Proceeds from sale of equipment | 5,000 | |
Net cash provided by investing activities | 5,000 | |
Cash flows from financing activities: | ||
Proceeds from advances related party | 24,550 | |
Repayment of advances related party | (18,996) | |
Proceeds from notes payable | 32,497 | |
Proceeds from notes payable, related party | 50,000 | |
Payments on notes payable | (21,996) | |
Proceeds from convertible promissory notes | 236,889 | 285,500 |
Proceeds from the issuance of common stock and warrants | 195,030 | 287,374 |
Proceeds from exercise of warrants | 2,100 | |
Net cash provided by financing activities | 465,477 | 607,471 |
Increase (decrease) in cash and cash equivalents | (70,125) | 96,023 |
Cash and cash equivalents, beginning of year | 102,741 | 6,718 |
Cash and cash equivalents, end of year | 32,616 | 102,741 |
Supplemental disclosure of cash flow information: | ||
Income tax paid | ||
Interest paid | 942 | |
Supplemental disclosure of non-cash items: | ||
Resolution of derivative liabilities due to debt conversions and untainted warrants | 144,764 | 585,957 |
Reclass of APIC to derivative liabilities for tainted warrants | 734,294 | 734,070 |
Debt discounts due to derivative liabilities | 192,485 | 78,165 |
Common stock issued for conversion of debt and interest | 374,640 | 217,540 |
Expenses paid by related party on behalf of the Company | 18,096 | 54,960 |
Prepaid insurance financed with note payable | 24,750 | |
Shares issued for settlement of liability | 18,650 | |
Related Party [Member] | ||
Adjustments to reconcile net income (loss) to net cash used in operating activities: | ||
Expenses paid by related parties | $ 54,960 |
Organization
Organization | 12 Months Ended |
Jan. 31, 2023 | |
Accounting Policies [Abstract] | |
Organization | NOTE 1 – Organization Liberty Star Uranium & Metals Corp. (the “Company”, “we”, “our”, or “Liberty Star”) was formerly Liberty Star Gold Corp. and formerly Titanium Intelligence, Inc. (“Titanium”). Titanium was incorporated on August 20, 2001 under the laws of the State of Nevada. On February 5, 2004, we commenced operations in the acquisition and exploration of mineral properties business. Big Chunk Corp. (“Big Chunk”) was our wholly owned subsidiary and was incorporated on December 14, 2003 in the State of Alaska. Until 2016 Big Chunk was engaged in the acquisition and exploration of mineral properties business in the State of Alaska until its dissolution on July 26, 2019. Redwall Drilling Inc. (“Redwall”) was our wholly owned subsidiary and was incorporated on August 31, 2007 in the State of Arizona. Redwall performed drilling services on the Company’s mineral properties. Redwall ceased drilling activities in July 2008 and was dissolved on March 30, 2010. We formed the wholly owned subsidiary, Hay Mountain Super Project LLC (“HMSP”) incorporated on October 24, 2014, to serve as the primary holding company for development of the potential ore bodies encompassed in the Hay Mountain area of interest in Arizona. We renamed HMSP to Hay Mountain Holdings LLC (“HMH”) on March 5, 2019. In April 2007, we changed our name to Liberty Star Uranium & Metals Corp. On February 22, 2019, the Company registered the tradename ‘Liberty Star Minerals’ with the state of Arizona to be recognized as ‘doing business as’, or ‘d/b/a’ Liberty Star Minerals. We have not generated any revenues from operations. On April 11, 2019 we formed a new subsidiary named Earp Ridge Mines LLC (“Earp Ridge”) wholly owned by HMH. On August 13, 2020, the Company formed Red Rock Mines, LLC (“Red Rock”), an Arizona corporation, as a wholly-owned subsidiary of Hay Mountain Holdings, LLC. |
Summary of significant accounti
Summary of significant accounting policies | 12 Months Ended |
Jan. 31, 2023 | |
Accounting Policies [Abstract] | |
Summary of significant accounting policies | NOTE 2 – Summary of significant accounting policies The summary of significant accounting policies presented below is designed to assist in understanding the Company’s consolidated financial statements. Such consolidated financial statements and accompanying notes are the representations of the Company’s management, who is responsible for their integrity and objectivity. These accounting policies conform to accounting principles generally accepted in the United States of America (“GAAP”) in all material respects and have been consistently applied in preparing the accompanying consolidated financial statements. The significant accounting policies adopted by the Company are as follows: Use of estimates The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amount of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the reporting period. Actual results could differ from those estimates. The valuation of stock-based compensation, classification and valuation of common stock purchase warrants, classification and value of embedded conversion options, value of beneficial conversion features, valuation allowance on deferred tax assets, the determination of useful lives and recoverability of depreciable assets, accruals, and contingencies are significant estimates made by management. It is at least reasonably possible that a change in these estimates may occur in the near term. Principles of consolidation The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary HMH and the HMH wholly-owned subsidiaries Earp Ridge and Red Rock. All significant intercompany accounts and transactions have been eliminated upon consolidation. Cash and cash equivalents We consider cash held at banks and all highly liquid investments with original maturities of three months or less to be cash and cash equivalents. We maintain our cash in bank deposit accounts which, for periods of time, may exceed federally insured limits. At January 31, 2023 and 2022, we had no Mineral claim costs We account for costs incurred to acquire, maintain and explore mineral properties as a charge to expense in the period incurred until the time that a proven mineral resource is established, at which point development of the mineral property would be capitalized. Currently, we do not have any proven mineral resources on any of our mineral properties. Long-lived assets and impairment of long-lived assets Property and equipment are stated at cost. We capitalize all purchased equipment over $ 500 3 7 We review long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. Recoverability of a long-lived asset group to be held and used in operations is measured by a comparison of the carrying amount to the sum of the undiscounted cash flows expected to result from the use and eventual disposition of the asset group. If such asset group is considered to be impaired, the impairment loss is measured as the amount by which the carrying amount of the asset group exceeds its fair value. Long-lived assets to be disposed of are carried at the lower of cost or fair value less the costs of disposal. Convertible promissory notes We report convertible promissory notes as liabilities at their carrying value less unamortized discounts, which approximates fair value. We bifurcate conversion options and detachable common stock purchase warrants and report them as liabilities at fair value at each reporting period when required in accordance with the applicable accounting guidance. When convertible promissory notes are converted into shares of our common stock in accordance with the debt terms, no gain or loss is recognized. We account for inducements to convert as an expense in the period incurred, included in debt conversion expense. Derivative liabilities The valuation of the derivative liability of our warrants is determined through the use of a Monte Carlo options model that values the liability of the warrants based on a risk-neutral valuation where the price of the option is its discounted expected value. The technique applied generates a large number of possible (but random) price paths for the underlying common stock via simulation, and then calculates the associated exercise value (i.e. “payoff”) of the option for each path. These payoffs are then averaged and discounted to a current valuation date resulting in the fair value of the option. The valuation of the derivative liability attached to the convertible debt is arrived at through the use of a Monte Carlo model that values the derivative liability within the notes. The technique applied generates a large number of possible (but random) price paths for the underlying (or underlyings) via simulation, and then calculates the associated payment value (cash, stock, or warrants) of the derivative features. The price of the underlying common stock is modeled such that it follows a geometric Brownian motion with constant drift, and elastic volatility (increasing as stock price decreases). The stock price is determined by a random sampling from a normal distribution. Since the underlying random process is the same, for enough price paths, the value of the derivative is derived from path dependent scenarios and outcomes. The features in the notes are analyzed and incorporated into the model included the conversion features with the reset provisions, the call/redemption/prepayment options, and the default provisions. Based on these features, there are six primary events that can occur; payments are made in cash; payments are made with stock; the note holder converts upon receiving a redemption notice; the note holder converts the note; the issuer redeems the note; or the Company defaults on the note. The model simulates the underlying economic factors that influenced which of these events would occur, when they were likely to occur, and the specific terms that would be in effect at the time (i.e. stock price, conversion price, etc.). Probabilities are assigned to each variable such as redemption likelihood, default likelihood, and timing and pricing of reset events over the remaining term of the notes based on management projections. This leads to a cash flow simulation over the life of the note. A discounted cash flow for each simulation is completed and is compared to the discounted cash flow of the note without the embedded features, thus determining a value for the derivative liability. Common stock purchase warrants We report common stock purchase warrants as equity unless a condition exists which requires reporting as a derivative liability at fair value. The valuation of the derivative liability of the warrants is determined through the use of a Monte Carlo options model that values the liability of the warrants based on a risk-neutral valuation where the price of the option is its discounted expected value. Stock based compensation The Company recognizes stock-based compensation for all share-based payment awards made to employees and non-employees based on the estimated fair values of the stock or options. The fair value of options to be granted are estimated on the date of each grant using the Black-Scholes option pricing model and amortized ratably over the option’s vesting periods, which approximates the service period. Environmental expenditures Our operations have been and may in the future be affected from time to time in varying degree by changes in environmental regulations, including those for future removal and site restoration costs. The likelihood of new regulations and their overall effect upon us are not predictable. We provide for any reclamation costs in accordance with the Accounting Standards Codification (“ASC”) Topic 410-30 “ Asset Retirement and Environmental Obligations Fair value of financial instruments Our financial instruments consist of cash and cash equivalents, prepaid expenses, accounts payable, accrued liabilities, convertible notes payable, notes payable, and derivative liability. It is management’s opinion that we are not exposed to significant interest, currency or credit risks arising from these financial instruments. With the exception of the derivative liability, the fair value of these financial instruments approximates their carrying values based on their short maturities or for long-term debt based on borrowing rates currently available to us for loans with similar terms and maturities. Gains and losses recognized on changes in estimated fair value of the warrant liability are reported in other income (expense) as gain (loss) on change in fair value. The Company measures and discloses certain financial assets and liabilities at fair value. Authoritative guidance defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Authoritative guidance also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value: Level 1 Level 2 Level 3 Income taxes Income taxes are recorded using the asset and liability method. Under the asset and liability method, tax assets and liabilities are recognized for the tax consequences attributable to differences between financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Future tax assets and liabilities are measured using the enacted tax rates expected to apply when the asset is realized or the liability settled. The effect on future tax assets and liabilities of a change in tax rates is recognized in income in the period that enactment occurs. To the extent that the Company does not consider it more likely than not that a future tax asset will be recovered, it provides a valuation allowance against the excess. Interest and penalties associated with unrecognized tax benefits, if any, are classified as additional income taxes in the statement of operations. With few exceptions, we are no longer subject to U.S. federal, state and local examinations by tax authorities for the tax year ended January 31, 2018 and prior. Net income (loss) per share Basic net income (loss) per share is computed by dividing net loss attributable to common shareholders by the weighted average number of shares of common stock outstanding during the period. Diluted net income (loss) per share takes into consideration shares of common stock outstanding (computed under basic income or loss per share) and potentially dilutive shares of common stock that are not anti-dilutive. For the year ended January 31, 2023, there were 357,905 A reconciliation of the weighted average shares outstanding used in basic and diluted earnings per share computation is as follows: Schedule of Anti-dilutive Securities Excluded from Computation of Earning Per Shares 2023 2022 For the Years Ended January 31, 2023 2022 Basic (loss) earnings per common share Numerator: Net income (loss) available to common shareholders $ 565,595 $ (438,681 ) Denominator: Weighted average common shares outstanding 15,558,746 10,647,908 Basic earnings (loss) per common share $ 0.04 $ (0.04 ) Diluted earnings per common share Numerator: Net income (loss) available to common shareholders $ 565,595 $ (438,681 Remove derivative loss 4,440 - Remove convertible debt interest 229,968 - Net income (loss) available to common shareholders $ 799,333 $ (438,681 ) Denominator: Weighted average common shares outstanding 15,558,746 10,647,908 Convertible debt 357,905 - Adjusted weighted average common shares outstanding 15,916,651 10,647,908 Diluted earnings (loss) per common share $ 0.04 $ (0.04 ) Reclassification Certain reclassifications have been made to our prior year’s financial statements to conform to our current year presentation. These reclassifications had no effect on our previously reported results of operations or accumulated deficit. Newly Issued Accounting Pronouncements There were various accounting standards and interpretations issued recently, none of which are expected to have a material impact on the Company’s financial position, operations or cash flows. Management has evaluated these new pronouncements through May 15, 2023. All other accounting standards updates that have been issued or proposed by the FASB that do not require adoption until a future date are not expected to have a material impact on the consolidated financial statements upon adoption. |
Going concern
Going concern | 12 Months Ended |
Jan. 31, 2023 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Going concern | NOTE 3 – Going concern These consolidated financial statements have been prepared in conformity with GAAP with the on-going assumption that we will be able to realize our assets and discharge our liabilities in the normal course of business. However, certain conditions noted below currently exist which raise substantial doubt about our ability to continue as a going concern. These consolidated financial statements do not include any adjustments to the amounts and classifications of assets and liabilities that might be necessary should we be unable to continue as a going concern. Our operations have primarily been funded by the issuance of common stock and debt. Continued operations are dependent on our ability to complete equity financings or generate profitable operations in the future. Management’s plan in this regard is to secure additional funds through future equity financings, joint venture agreements or debt. Such financings may not be available or may not be available on reasonable terms. The Company has incurred losses from operations, has a working capital deficit and requires additional funds for further exploratory activity and to maintain its claims prior to attaining a revenue generating status. There are no assurances that a commercially viable mineral deposit exists on any of our properties. In addition, the Company may not find sufficient ore reserves to be commercially mined. As such, there is substantial doubt about the Company’s ability to continue as a going concern. Management is working to secure additional funds through the exercise of stock warrants already outstanding, equity financings, debt financings or joint venture agreements. The consolidated financial statements do not include any adjustments that might result from the outcome of these uncertainties. |
Mineral claims
Mineral claims | 12 Months Ended |
Jan. 31, 2023 | |
Extractive Industries [Abstract] | |
Mineral claims | NOTE 4 – Mineral claims At January 31, 2023, we held a 100 At January 31, 2023, we held 31 Arizona State Land Department Mineral Exploration Permits covering 12,878.18 Title to mineral claims involves certain inherent risks due to difficulties of determining the validity of certain claims as well as potential for problems arising from the frequently ambiguous conveyance history characteristic of many mineral properties. All of the Company’s claims for mineral properties are in good standing as of January 31, 2023. |
Property and equipment
Property and equipment | 12 Months Ended |
Jan. 31, 2023 | |
Property, Plant and Equipment [Abstract] | |
Property and equipment | NOTE 5 – Property and equipment The balances of our major classes of depreciable assets and useful lives are: Schedule of Property and Equipment January 31, 2023 January 31, 2022 Geology equipment ( 3 7 $ 89,420 $ 315,052 Vehicles and transportation equipment ( 5 37,592 48,592 Office furniture and equipment ( 3 7 2,140 71,584 Property and equipment, gross 129,152 435,228 Less: accumulated depreciation (107,264 ) (407,506 ) Property and equipment, net $ 21,888 $ 27,722 During the year ended January 31, 2023, the Company wrote off $ 265,403 40,673 5,000 5,834 |
Long-term debt and convertible
Long-term debt and convertible promissory notes | 12 Months Ended |
Jan. 31, 2023 | |
Debt Disclosure [Abstract] | |
Long-term debt and convertible promissory notes | NOTE 6 – Long-term debt and convertible promissory notes Following is a summary of convertible promissory notes: Summary of Convertible Promissory Notes January 31, January 31, 8 October 2021 October 2022 $ – $ 69,300 8 November 2021 November 2022 – 69,000 8 December 2021 December 2022 – 63,000 8 February 2022 February 2023 – – 8 July 2022 July 2023 30,138 – 8 October 2022 October 2023 45,138 - 8 November 2022 November 2023 51,108 – Convertible note payable 126,384 201,300 Less debt discount (33,760 ) (20,178 ) Less current portion of convertible notes (92,624 ) (181,122 ) Long-term convertible notes payable $ - $ - On October 28, 2020, we received net proceeds of $ 82,000 8 8,500 3,000 September 1, 2021 180 75 10 96,900 132,353 0 On April 26, 2021, we received net proceeds of $ 60,000 8 3,000 April 23, 2022 180 75 10 65,520 161,190 0 On May 11, 2021, we issued a convertible note in the aggregate principal amount of $ 53,000 8 3,000 May 11, 2022 180 75 10 55,120 242,025 0 On October 8, 2021, we issued a convertible promissory note in the aggregate principal amount of $ 69,300 8 3,000 10 October 8, 2022 180 75 10 69,300 242,690 0 On November 15, 2021, the Company entered into a convertible promissory note with Sixth Street Lending LLC. (“Sixth Street”) in the aggregate principal amount of $ 60,500 (the “November 2021 Note”). The note bears interest at 8 8,500 November 15, 2022 180 75 10 69,000 261,437 0 On December 21, 2021, the Company entered into a convertible promissory note with Sixth Street in the aggregate principal amount of $ 55,000 8 8,000 December 21, 2022 180 75 10 63,000 317,530 0 On February 7, 2022, the Company entered into a convertible promissory note with 1800 Diagonal Lending (formerly known as Sixth Street Lending LLC) in the aggregate principal amount of $ 74,800 8 9,800 February 7, 2023 180 75 10 74,800 639,517 0 On April 25, 2022, the Company entered into a convertible promissory note with 1800 Diagonal Lending (formerly known as Sixth Street Lending LLC) in the aggregate principal amount of $ 71,500 8 9,500 April 25, 2023 180 75 10 71,500 758,524 0 On July 14, 2022, the Company entered into a convertible promissory note with 1800 Diagonal Lending LLC in the aggregate principal amount of $ 45,138 8 10,138 July 14, 2023 180 75 10 15,000 205,198 30,138 On October 3, 2022, the Company entered into a convertible promissory note with 1800 Diagonal Lending LLC in the aggregate principal amount of $ 45,138 8 10,138 October 3, 2023 180 75 10 On November 23, 2022, the Company entered into a convertible promissory note with 1800 Diagonal Lending LLC in the aggregate principal amount of $ 51,108 8 11,219 November 23, 2023 180 75 10 Notes Payable – SBA On June 22, 2020, the Company received loan proceeds of $ 32,300 100 3.75 30 158 On February 16, 2021, the Company received loan proceeds of $ 32,497 1 5 32,497 354 The note principal balance of totaled $ 32,400 2,833 Notes Payable In April 2022, the Company entered into a Premium Finance Agreement related to an insurance policy. The policy premiums total $ 33,400 one year policy period 24,750 2,871 10.45 2,754 |
Derivative Liabilities
Derivative Liabilities | 12 Months Ended |
Jan. 31, 2023 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |
Derivative Liabilities | NOTE 7 – Derivative Liabilities The embedded conversion feature in the convertible debt instruments that the Company issued (See Note 6), that became convertible during the years ended January 31, 2023 and 2022, qualified it as a derivative instrument since the number of shares issuable under the note is indeterminate based on guidance in ASC 815, “ Derivatives and Hedging The valuation of the derivative liability of the warrants was determined through the use of a Monte Carlo options model that values the liability of the warrants based on a risk-neutral valuation where the price of the option is its discounted expected value. The technique applied generates a large number of possible (but random) price paths for the underlying common stock via simulation, and then calculates the associated exercise value (i.e. “payoff”) of the option for each path. These payoffs are then averaged and discounted to a current valuation date resulting in the fair value of the option. The valuation of the derivative liability attached to the convertible debt was arrived at through the use of a Monte Carlo model that values the derivative liability within the notes. The technique applied generates a large number of possible (but random) price paths for the underlying (or underlyings) via simulation, and then calculates the associated payment value (cash, stock, or warrants) of the derivative features. The price of the underlying common stock is modeled such that it follows a geometric Brownian motion with constant drift, and elastic volatility (increasing as stock price decreases). The stock price is determined by a random sampling from a normal distribution. Since the underlying random process is the same, for enough price paths, the value of the derivative is derived from path dependent scenarios and outcomes. The features in the notes that were analyzed and incorporated into the model included the conversion features with the reset provisions, the call/redemption/prepayment options, and the default provisions. Based on these features, there are six primary events that can occur; payments are made in cash; payments are made with stock; the note holder converts upon receiving a redemption notice; the note holder converts the note; the issuer redeems the note; or the Company defaults on the note. The model simulates the underlying economic factors that influenced which of these events would occur, when they were likely to occur, and the specific terms that would be in effect at the time (i.e. stock price, conversion price, etc.). Probabilities were assigned to each variable such as redemption likelihood, default likelihood, and timing and pricing of reset events over the remaining term of the notes based on management projections. This led to a cash flow simulation over the life of the note. A discounted cash flow for each simulation was completed, and it was compared to the discounted cash flow of the note without the embedded features, thus determining a value for the derivative liability. Key inputs and assumptions used to value the convertible note when it became convertible and upon settlement, and warrants upon tainting, were as follows: ● The stock projections are based on the historical volatilities for each date. These volatilities were in the 80.8 164.0 ● An event of default would not occur during the remaining term of the note; ● Conversion of the notes to stock would be completed monthly after any holding period and would be limited based on: 5% of the last 6 months average trading volume and the ownership limit identified in the contract assuming the underlying number of common shares increases at 1% per month ● The effective discount was determined based on the historical trading history of the Company based on the specific pricing mechanism in each note; ● The Company would not have funds available to redeem the notes during the remaining term of the convertible notes; ● Discount rates were based on risk free rates in effect based on the remaining term and date of each valuation and instrument. ● The Holder would exercise the warrant at maturity if the stock price was above the exercise price; ● The Holder would exercise the warrant after any holding period prior to maturity at target prices starting at 2 times the exercise price for the Warrants or higher subject to monthly limits of: 5% of the last 6 months average trading volume increasing by 1% per month and the ownership limit identified in the contract assuming the underlying number of common shares increases at 1% per month Using the results from the model, the Company recorded a derivative liability during the year ended January 31, 2023 of $ 734,294 172,393 0 192,482 229,698 13,439 During the year ended January 31, 2023, the Company recorded a reclassification from derivative liabilities to equity of $ 734,294 144,464 609,622 Using the results from the model, the Company recorded a derivative liability during the year ended January 31, 2022 of $ 734,070 78,165 0 78,165 78,165 0 During the year ended January 31, 2022, the Company recorded a reclassification from derivative liability to equity of $ 734,070 585,957 The Company also recorded the change in the fair value of the derivative liability as a gain of $ 609,622 226,278 The following table sets forth a reconciliation of changes in the fair value of the Company’s derivative liability: Schedule of Changes in Fair Value of Derivative Liabilities Year Ended January 31, 2023 2022 Beginning balance $ - $ - Total gains (609,622 ) (226,278 ) Settlements (144,764 ) (585,957 ) Additions recognized as debt discount 192,485 78,165 Additions due to tainted warrants 734,294 734,070 Ending balance $ 172,393 $ - Change in unrealized gains included in earnings relating to derivatives $ (609,622 ) $ (226,278 ) |
Common stock
Common stock | 12 Months Ended |
Jan. 31, 2023 | |
Equity [Abstract] | |
Common stock | NOTE 8 – Common stock Common Stock Our undesignated common shares are all of the same class, are voting and entitle stockholders to receive dividends as defined. Upon liquidation or wind-up, stockholders are entitled to participate equally with respect to any distribution of net assets or any dividends that may be declared. Class A Common Stock has super majority voting rights with the holder of each outstanding share of Class A Common Stock being entitled to 200 votes per share on all such matters, including, but not limited to, election of the Board of Directors. On October 27, 2022, the registrant amended its articles of incorporation. The articles of incorporation were amended for the purposes of increasing the authorized shares of the registrant from 25,000,000 75,000,000 74,800,000 0.00001 200,000 0.00001 Common Stock Issued During the Year Ended January 31, 2023 During the year ended January 31, 2023, the Company issued a total of 2,424,896 362,600 12,040 0.018 0.3207 On May 19, 2022, the Company sold 13,298 0.376 5,000 Each unit consists of 1 share of our common stock and 0.50 warrants. 1,372 0.376 per share at any time on or before May 16, 2025. On July 1, 2022, the Company entered into a stock compensation and subscription agreement with Dutchess Group LLC. Per the agreement, Dutchess Group will provide services to the Company and will be issued 500,000 500,000 160,000 Common Stock Issued During the Year Ended January 31, 2022 During the year ended January 31, 2022, the Company issued a total of 535,568 217,540 0.202 0.797 On March 5, 2021, the Company issued 6,000 2,100 0.35 On March 26, 2021, the Company issued 17,006 8,503 20,000 1.176 three 1.646 In March 2021, the Company issued 49,412 24,706 55,000 1.113 three 1.558 On April 2, 2021, the Company issued 9,818 4,909 10,000 1.019 three 1.426 On April 30, 2021, the Company received proceeds of $ 20,000 19,268 9,634 1.038 three 1.453 In October 2021, the Company issued 60,887 30,444 35,000 0.575 three 0.805 In October 2021, the Company issued 25,986 12,993 15,000 0.577 three 0.808 Purchase Agreement with Triton Funds LP On August 20, 2021, the Company executed a $ 1,000,000 1,000,000 1,000,000 It may require Triton to purchase not less than $25,000 or more than $250,000 per month of its common stock at a purchase price equal to 75% of the lowest daily volume-weighted average price of the Company’s common stock during the 5 business days immediately prior to the date of closing of each separate purchase installment. 5 years 1,000,000 20,000,000 The Registration Statement was declared effective by the Securities and Exchange Commission on September 13, 2021. On September 14, 2021, the Company issued a total of 490,196 132,374 0.27 0.51 On July 7, 2022, the Company issued 1,109,804 187,030 0.1685 On January 31, 2023, the Company issued 320,000 16,368 0.0512 |
Share-based compensation
Share-based compensation | 12 Months Ended |
Jan. 31, 2023 | |
Share-Based Payment Arrangement [Abstract] | |
Share-based compensation | NOTE 9 – Share-based compensation The 2010 Stock Option Plan was approved and adopted by the Board of Directors on August 10, 2010. The plan allows for up to 191,000 5,000 1,925 The options granted have a term not to exceed ten years from the date of grant or five years for options granted to more than 10% stockholders. The option price set by the Plan Administration shall not be less than the fair market value per share of the common stock on the grant date or 110% of the fair market value per share of the common stock on the grant date for options granted to greater than 10% stockholders. Schedule of Stock Options Activity Number of Weighted Weighted Aggregate Outstanding, January 31, 2021 146,000 $ 3.019 7.61 $ - Granted - - Cancelled and/or forfeited (750 ) 13.500 Exercised - - Outstanding, January 31, 2022 145,250 $ 2.965 6.65 $ - Granted 987,760 2.18 Cancelled and/or forfeited (145,250 ) 2.97 Exercised (674,000 ) 0.15 Outstanding, January 31, 2023 313,760 $ 6.53 13.69 $ - Exercisable, January 31, 2023 313,760 $ 6.53 13.69 $ - The aggregate intrinsic value is calculated based on the stock price of $ 0.119 0.385 During the years ended January 31, 2023 and 2022, we recognized $ 100,482 0 At January 31, 2022, there was $ 0 On April 22, 2022, the Company reached terms of settlement of the litigation Case No. C20194139, involving our former CEO, James Briscoe (see Note 13). As part of the terms of settlement, the Company will reinstate Mr. Briscoe’s stock options that expired following his resignation from the Board. This reinstatement will be on the same terms as originally issued, as evidenced in the August 10, 2010, Stock Option Agreement and October 11, 2016, Stock Option Agreement, each as adjusted for the February 25, 2021, reverse stock split, and pursuant to the Company’s 2010 Stock Option Plan, except for the option exercise window, which will be expanded to 30 years. A total of 118,760 105,000 19.00 13,760 1.50 44,706 On June 21, 2022, the Company entered into an agreement with an advisor to advise its executive management on strategic partnerships, investments, and other undertakings of material value to the Company. As compensation, the Company will grant the advisor monthly stock options of 20,000 120,000 0.1069 0.30 11,317 9,036 2,281 |
Warrants
Warrants | 12 Months Ended |
Jan. 31, 2023 | |
Warrants | |
Warrants | NOTE 10 – Warrants As of January 31, 2023, there were 2,256,070 1,748,538 2.47 0.82 Schedule of Stock Warrants Outstanding Number of warrants Weighted Outstanding, January 31, 2021 400,166 2.155 Issued 1,770,051 0.522 Expired - - Exercised (6,000 ) 2.100 Outstanding, January 31, 2022 2,164,217 1.177 Issued 91,853 0.20 Expired - - Exercised - - Outstanding, January 31, 2023 2,256,070 1.08 Exercisable, January 31, 2023 1,748,538 0.82 The weighted average intrinsic value for warrants outstanding was $ 0 10,012 During the year ended January 31, 2023, the Company issued 6,649 three 0.53 During the year ended January 31, 2022, the Company issued 98,552 three 0.805 1.646 507,532 five 1,000,000 Extension of Expiration Date Effective June 17, 2021, the Company extended all warrants issued by the Company which expired or will expire during the year 2021. These warrants are extended for an additional three years. All other terms of the warrants remain unchanged, including application of the reverse split effective on February 25, 2021. As of May 18, 2022, the Company extended all warrants issued by the Company which expired or will expire during the year 2022. These warrants are extended for an additional three years. All other terms of the warrants remain unchanged, fully considering the reverse split effective on February 25, 2021, which applied equivalently to price and number of shares for all warrants. |
Income taxes
Income taxes | 12 Months Ended |
Jan. 31, 2023 | |
Income Tax Disclosure [Abstract] | |
Income taxes | NOTE 11 – Income taxes As of January 31, our deferred tax asset is as follows: Schedule of Deferred Tax Asset January 31, 2023 January 31, 2022 Deferred Tax Assets $ 6,712,000 $ 6,872,000 Less Valuation Allowance (6,712,000 ) (6,872,000 ) Deferred Tax Assets, Net $ - $ - Management has elected to provide a deferred tax asset valuation allowance equal to the potential benefit due to our history of losses. If we demonstrate the ability to generate future taxable income, management will re-evaluate the allowance. The decrease of $ 160,000 32 beginning in 2026 through 2038 Deferred tax assets were calculated using the Company’s effective tax rate, which it estimated to be 21 0 We have identified our federal and Arizona state tax returns as “major” tax jurisdictions. The periods our income tax returns are subject to examination for these jurisdictions are the tax years ended January 31, 2019 through January 31, 2022. We believe our income tax filing positions and deductions will be sustained on audit, and we do not anticipate any adjustments that would result in a material change to our financial position. Therefore, no liabilities for uncertain income tax positions have been recorded. Internal Revenue Code Section 382 limits the ability to utilize net operating losses if a 50% change in ownership occurs over a three-year period. |
Related party transactions
Related party transactions | 12 Months Ended |
Jan. 31, 2023 | |
Related Party Transactions [Abstract] | |
Related party transactions | NOTE 12 – Related party transactions Our CEO, Brett Gross, was elected as President and Chief Executive Officer on December 7, 2018 and received no compensation for these services during the years ended January 31, 2023 and 2022. Accrued Wages and Vacation As of January 31, 2023, and 2022, we had a balance of accrued unpaid wages and vacation of $ 66,205 65,807 Note payable On January 31, 2023, the Company entered into a promissory note with Brett Gross for $ 50,000 10 January 31, 2024 Advances During the year ended January 31, 2023, CEO, Brett Gross advanced the Company $ 12,500 4,446 16,946 7,050 2,050 5,000 5,000 0 During the year ended January 31, 2023, the Chairman of the Board, Pete O’Heeron advanced the Company $ 5,000 13,650 5,000 13,650 85,204 0.103 0.187 1 0.50 9,167 0.144 0.262 On January 30, 2023, the Company issued 23,812 3,000 1 0.50 0.176 Other On September 26, 2022, the Company granted 75,000 0.15 6,302 On September 29, 2022, the Company granted 674,000 0.15 104,226 101,100 674,000 3.15 101,100 708 Effective January 5, 2022, the Company entered into Debt Conversion Agreements with Brett Gross, President & CEO, and Peter O’Heeron, Chairman of the Board, pursuant to which each of them agreed to convert their outstanding shareholder advances and loans to the Company into Company securities consisting of shares of common stock and warrants. Mr. Gross converted shareholder advances and loans to the Company totaling $ 375,357 250,830 The debt conversions described above were completed pursuant to, and in accordance with the terms of the Company’s current private placement offering. Accordingly, the Company issued units consisting of one share of common stock and ½ warrant to complete the conversion. The shares were issued at a price of $ 0.269 0.377 1,395,379 697,690 932,454 466,227 |
Commitments and Contingencies
Commitments and Contingencies | 12 Months Ended |
Jan. 31, 2023 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | NOTE 13 – Commitments and Contingencies We currently rent a storage space for $ 105 We are required to pay annual rentals for Liberty Star’s federal lode mining claims for the Tombstone project in the State of Arizona. The rental period begins at noon on September 1 st st 165 per claim. The rentals due by September 1, 2023 15,345 We are required to pay annual rentals for our Arizona State Land Department Mineral Exploration Permits (“AZ MEP”) at our Tombstone Hay Mountain project in the State of Arizona. AZ MEP permits cost $500 per permit per year in non-refundable filing fees and are valid for 1 year and renewable for up to 5 years. 2.00 1.00 10 20 12,878.18 29,308.49 Legal Matter On August 22, 2019 (and amended on December 23, 2019), the Company filed a complaint with the Superior Court of Arizona (Case No. C20194139), demanding the titles and possession of certain vehicles and equipment of the Company from our former CEO, as well as seeking recovery of damages from the former CEO in an amount of not less than $ 50,000 On February 18, 2020, our former CEO and his spouse (the “Counterclaimants”) filed a First Amended Answer: First Amended Complaint and Counterclaim with the Superior Court of Arizona seeking dismissal of the Company’s complaint and reimbursement of Counterclaimants’ On April 22, 2022, the Company reached terms of settlement of the litigation Case No. C20194139, involving J. Briscoe, previously filed in the Superior Court of Arizona. Effective April 22, 2022, the Company’s board of directors voted on, accepted and the settlement is now hereby approved, ratified, and confirmed. A summary of the terms of that settlement is as follows: ● Mr. Briscoe dropped his demand for “accrued wages” (see Note 12). ● Mr. Briscoe dropped his claim for payment of his credit card debt (see Note 4). These balances were included in accounts payable and accrued liabilities on the consolidated balance sheet in prior period. ● Mr. Briscoe dropped all other claims and waived and releases all claims, known or unknown. ● Mr. Briscoe returned title and possession of all the vehicles that he previously transferred to his name. Mr. Briscoe to also return to the Company all Company property identified in our First Amended Complaint. ● The Company reinstated Mr. Briscoe’s stock options that expired following his resignation from the Board. This reinstatement was on the same terms as originally issued, as evidenced in the August 10, 2010, Stock Option Agreement and October 11, 2016, Stock Option Agreement, each as adjusted for the February 25, 2021, reverse stock split, and pursuant to the Company’s 2010 Stock Option Plan, except for the option exercise window, which was expanded to 30 years (see Note 9). ● The Company is paying Mr. Briscoe a sum of $ 29,627 ● Both parties agreed to a non-disparagement clause that expressly establishes prior consent to the Pima County Court’s jurisdiction for issuance of mandatory injunctive relief if an aggrieved Party reasonably believes this clause has been violated by the other Party whether such violation is done directly by the violating Party or via proxy. In connection with the settlement, we wrote off $ 1,072,667 29,677 44,707 998,284 |
Subsequent events
Subsequent events | 12 Months Ended |
Jan. 31, 2023 | |
Subsequent Events [Abstract] | |
Subsequent events | NOTE 14 – Subsequent events Amendments to Articles of Incorporation On February 6, 2023, the Company, filed a Certificate of Amendment with the Secretary of State of Nevada for the purpose of amending its Articles of Incorporation to increase authorized number of the Company’s Class A Common Stock, par value $ 0.00001 300,000 Extension of Expiration Date Effective February 6, 2023, the Company extended all warrants issued by the Company which expired or will expire during the year 2023. These warrants are extended for an additional three years. Securities Purchase Agreements On February 3, 2023, the Company entered into a Securities Purchase Agreement (the “February 2023 Securities Purchase Agreement”) with 1800 Diagonal Lending LLC. (“1800 Diagonal”). Pursuant to the terms of the February 2023 Securities Purchase Agreement, the Company agreed to issue a convertible promissory note (the “February 2023 Note”) to 1800 Diagonal in the aggregate principal amount of $ 48,675 8 10 February 2, 2024 On March 27, 2023, the Company entered into a Securities Purchase Agreement (the “March 2023 Securities Purchase Agreement”) with 1800 Diagonal. Pursuant to the terms of the March 2023 Securities Purchase Agreement, the Company agreed to issue a convertible promissory note (the “March 2023Note”) to 1800 Diagonal in the aggregate principal amount of $ 48,625 8 9 March 24, 2023 Loan agreement with related party On March 14, 2023, the Company entered into a secured note in the principal amount of $ 16,750 3.15 March 15, 2028 250,000 Shares Issued for Conversion of Notes On February 7, 2023, the Company issued a total of 169,875 15,000 0.0883 On February 13, 2023, the Company issued a total of 190,800 15,138 1,806 0.0888 On April 3, 2023, the Company issued a total of 272,109 12,000 0.0441 On April 17, 2023, the Company issued a total of 252,632 12,000 0.0475 On April 28, 2023, the Company issued a total of 365,854 15,000 0.0410 Other On May 8, 2023, the Company entered into a one year service agreement with a multimedia news organization and events management firm. Per the agreement, the Company will compensate the multimedia news organization and events management firm $ 45,000 |
Summary of significant accoun_2
Summary of significant accounting policies (Policies) | 12 Months Ended |
Jan. 31, 2023 | |
Accounting Policies [Abstract] | |
Use of estimates | Use of estimates The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amount of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the reporting period. Actual results could differ from those estimates. The valuation of stock-based compensation, classification and valuation of common stock purchase warrants, classification and value of embedded conversion options, value of beneficial conversion features, valuation allowance on deferred tax assets, the determination of useful lives and recoverability of depreciable assets, accruals, and contingencies are significant estimates made by management. It is at least reasonably possible that a change in these estimates may occur in the near term. |
Principles of consolidation | Principles of consolidation The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary HMH and the HMH wholly-owned subsidiaries Earp Ridge and Red Rock. All significant intercompany accounts and transactions have been eliminated upon consolidation. |
Cash and cash equivalents | Cash and cash equivalents We consider cash held at banks and all highly liquid investments with original maturities of three months or less to be cash and cash equivalents. We maintain our cash in bank deposit accounts which, for periods of time, may exceed federally insured limits. At January 31, 2023 and 2022, we had no |
Mineral claim costs | Mineral claim costs We account for costs incurred to acquire, maintain and explore mineral properties as a charge to expense in the period incurred until the time that a proven mineral resource is established, at which point development of the mineral property would be capitalized. Currently, we do not have any proven mineral resources on any of our mineral properties. |
Long-lived assets and impairment of long-lived assets | Long-lived assets and impairment of long-lived assets Property and equipment are stated at cost. We capitalize all purchased equipment over $ 500 3 7 We review long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. Recoverability of a long-lived asset group to be held and used in operations is measured by a comparison of the carrying amount to the sum of the undiscounted cash flows expected to result from the use and eventual disposition of the asset group. If such asset group is considered to be impaired, the impairment loss is measured as the amount by which the carrying amount of the asset group exceeds its fair value. Long-lived assets to be disposed of are carried at the lower of cost or fair value less the costs of disposal. |
Convertible promissory notes | Convertible promissory notes We report convertible promissory notes as liabilities at their carrying value less unamortized discounts, which approximates fair value. We bifurcate conversion options and detachable common stock purchase warrants and report them as liabilities at fair value at each reporting period when required in accordance with the applicable accounting guidance. When convertible promissory notes are converted into shares of our common stock in accordance with the debt terms, no gain or loss is recognized. We account for inducements to convert as an expense in the period incurred, included in debt conversion expense. |
Derivative liabilities | Derivative liabilities The valuation of the derivative liability of our warrants is determined through the use of a Monte Carlo options model that values the liability of the warrants based on a risk-neutral valuation where the price of the option is its discounted expected value. The technique applied generates a large number of possible (but random) price paths for the underlying common stock via simulation, and then calculates the associated exercise value (i.e. “payoff”) of the option for each path. These payoffs are then averaged and discounted to a current valuation date resulting in the fair value of the option. The valuation of the derivative liability attached to the convertible debt is arrived at through the use of a Monte Carlo model that values the derivative liability within the notes. The technique applied generates a large number of possible (but random) price paths for the underlying (or underlyings) via simulation, and then calculates the associated payment value (cash, stock, or warrants) of the derivative features. The price of the underlying common stock is modeled such that it follows a geometric Brownian motion with constant drift, and elastic volatility (increasing as stock price decreases). The stock price is determined by a random sampling from a normal distribution. Since the underlying random process is the same, for enough price paths, the value of the derivative is derived from path dependent scenarios and outcomes. The features in the notes are analyzed and incorporated into the model included the conversion features with the reset provisions, the call/redemption/prepayment options, and the default provisions. Based on these features, there are six primary events that can occur; payments are made in cash; payments are made with stock; the note holder converts upon receiving a redemption notice; the note holder converts the note; the issuer redeems the note; or the Company defaults on the note. The model simulates the underlying economic factors that influenced which of these events would occur, when they were likely to occur, and the specific terms that would be in effect at the time (i.e. stock price, conversion price, etc.). Probabilities are assigned to each variable such as redemption likelihood, default likelihood, and timing and pricing of reset events over the remaining term of the notes based on management projections. This leads to a cash flow simulation over the life of the note. A discounted cash flow for each simulation is completed and is compared to the discounted cash flow of the note without the embedded features, thus determining a value for the derivative liability. |
Common stock purchase warrants | Common stock purchase warrants We report common stock purchase warrants as equity unless a condition exists which requires reporting as a derivative liability at fair value. The valuation of the derivative liability of the warrants is determined through the use of a Monte Carlo options model that values the liability of the warrants based on a risk-neutral valuation where the price of the option is its discounted expected value. |
Stock based compensation | Stock based compensation The Company recognizes stock-based compensation for all share-based payment awards made to employees and non-employees based on the estimated fair values of the stock or options. The fair value of options to be granted are estimated on the date of each grant using the Black-Scholes option pricing model and amortized ratably over the option’s vesting periods, which approximates the service period. |
Environmental expenditures | Environmental expenditures Our operations have been and may in the future be affected from time to time in varying degree by changes in environmental regulations, including those for future removal and site restoration costs. The likelihood of new regulations and their overall effect upon us are not predictable. We provide for any reclamation costs in accordance with the Accounting Standards Codification (“ASC”) Topic 410-30 “ Asset Retirement and Environmental Obligations |
Fair value of financial instruments | Fair value of financial instruments Our financial instruments consist of cash and cash equivalents, prepaid expenses, accounts payable, accrued liabilities, convertible notes payable, notes payable, and derivative liability. It is management’s opinion that we are not exposed to significant interest, currency or credit risks arising from these financial instruments. With the exception of the derivative liability, the fair value of these financial instruments approximates their carrying values based on their short maturities or for long-term debt based on borrowing rates currently available to us for loans with similar terms and maturities. Gains and losses recognized on changes in estimated fair value of the warrant liability are reported in other income (expense) as gain (loss) on change in fair value. The Company measures and discloses certain financial assets and liabilities at fair value. Authoritative guidance defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Authoritative guidance also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value: Level 1 Level 2 Level 3 |
Income taxes | Income taxes Income taxes are recorded using the asset and liability method. Under the asset and liability method, tax assets and liabilities are recognized for the tax consequences attributable to differences between financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Future tax assets and liabilities are measured using the enacted tax rates expected to apply when the asset is realized or the liability settled. The effect on future tax assets and liabilities of a change in tax rates is recognized in income in the period that enactment occurs. To the extent that the Company does not consider it more likely than not that a future tax asset will be recovered, it provides a valuation allowance against the excess. Interest and penalties associated with unrecognized tax benefits, if any, are classified as additional income taxes in the statement of operations. With few exceptions, we are no longer subject to U.S. federal, state and local examinations by tax authorities for the tax year ended January 31, 2018 and prior. |
Net income (loss) per share | Net income (loss) per share Basic net income (loss) per share is computed by dividing net loss attributable to common shareholders by the weighted average number of shares of common stock outstanding during the period. Diluted net income (loss) per share takes into consideration shares of common stock outstanding (computed under basic income or loss per share) and potentially dilutive shares of common stock that are not anti-dilutive. For the year ended January 31, 2023, there were 357,905 A reconciliation of the weighted average shares outstanding used in basic and diluted earnings per share computation is as follows: Schedule of Anti-dilutive Securities Excluded from Computation of Earning Per Shares 2023 2022 For the Years Ended January 31, 2023 2022 Basic (loss) earnings per common share Numerator: Net income (loss) available to common shareholders $ 565,595 $ (438,681 ) Denominator: Weighted average common shares outstanding 15,558,746 10,647,908 Basic earnings (loss) per common share $ 0.04 $ (0.04 ) Diluted earnings per common share Numerator: Net income (loss) available to common shareholders $ 565,595 $ (438,681 Remove derivative loss 4,440 - Remove convertible debt interest 229,968 - Net income (loss) available to common shareholders $ 799,333 $ (438,681 ) Denominator: Weighted average common shares outstanding 15,558,746 10,647,908 Convertible debt 357,905 - Adjusted weighted average common shares outstanding 15,916,651 10,647,908 Diluted earnings (loss) per common share $ 0.04 $ (0.04 ) |
Reclassification | Reclassification Certain reclassifications have been made to our prior year’s financial statements to conform to our current year presentation. These reclassifications had no effect on our previously reported results of operations or accumulated deficit. |
Newly Issued Accounting Pronouncements | Newly Issued Accounting Pronouncements There were various accounting standards and interpretations issued recently, none of which are expected to have a material impact on the Company’s financial position, operations or cash flows. Management has evaluated these new pronouncements through May 15, 2023. All other accounting standards updates that have been issued or proposed by the FASB that do not require adoption until a future date are not expected to have a material impact on the consolidated financial statements upon adoption. |
Summary of significant accoun_3
Summary of significant accounting policies (Tables) | 12 Months Ended |
Jan. 31, 2023 | |
Accounting Policies [Abstract] | |
Schedule of Anti-dilutive Securities Excluded from Computation of Earning Per Shares | Schedule of Anti-dilutive Securities Excluded from Computation of Earning Per Shares 2023 2022 For the Years Ended January 31, 2023 2022 Basic (loss) earnings per common share Numerator: Net income (loss) available to common shareholders $ 565,595 $ (438,681 ) Denominator: Weighted average common shares outstanding 15,558,746 10,647,908 Basic earnings (loss) per common share $ 0.04 $ (0.04 ) Diluted earnings per common share Numerator: Net income (loss) available to common shareholders $ 565,595 $ (438,681 Remove derivative loss 4,440 - Remove convertible debt interest 229,968 - Net income (loss) available to common shareholders $ 799,333 $ (438,681 ) Denominator: Weighted average common shares outstanding 15,558,746 10,647,908 Convertible debt 357,905 - Adjusted weighted average common shares outstanding 15,916,651 10,647,908 Diluted earnings (loss) per common share $ 0.04 $ (0.04 ) |
Property and equipment (Tables)
Property and equipment (Tables) | 12 Months Ended |
Jan. 31, 2023 | |
Property, Plant and Equipment [Abstract] | |
Schedule of Property and Equipment | The balances of our major classes of depreciable assets and useful lives are: Schedule of Property and Equipment January 31, 2023 January 31, 2022 Geology equipment ( 3 7 $ 89,420 $ 315,052 Vehicles and transportation equipment ( 5 37,592 48,592 Office furniture and equipment ( 3 7 2,140 71,584 Property and equipment, gross 129,152 435,228 Less: accumulated depreciation (107,264 ) (407,506 ) Property and equipment, net $ 21,888 $ 27,722 |
Long-term debt and convertibl_2
Long-term debt and convertible promissory notes (Tables) | 12 Months Ended |
Jan. 31, 2023 | |
Debt Disclosure [Abstract] | |
Summary of Convertible Promissory Notes | Following is a summary of convertible promissory notes: Summary of Convertible Promissory Notes January 31, January 31, 8 October 2021 October 2022 $ – $ 69,300 8 November 2021 November 2022 – 69,000 8 December 2021 December 2022 – 63,000 8 February 2022 February 2023 – – 8 July 2022 July 2023 30,138 – 8 October 2022 October 2023 45,138 - 8 November 2022 November 2023 51,108 – Convertible note payable 126,384 201,300 Less debt discount (33,760 ) (20,178 ) Less current portion of convertible notes (92,624 ) (181,122 ) Long-term convertible notes payable $ - $ - |
Derivative Liabilities (Tables)
Derivative Liabilities (Tables) | 12 Months Ended |
Jan. 31, 2023 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |
Schedule of Changes in Fair Value of Derivative Liabilities | The following table sets forth a reconciliation of changes in the fair value of the Company’s derivative liability: Schedule of Changes in Fair Value of Derivative Liabilities Year Ended January 31, 2023 2022 Beginning balance $ - $ - Total gains (609,622 ) (226,278 ) Settlements (144,764 ) (585,957 ) Additions recognized as debt discount 192,485 78,165 Additions due to tainted warrants 734,294 734,070 Ending balance $ 172,393 $ - Change in unrealized gains included in earnings relating to derivatives $ (609,622 ) $ (226,278 ) |
Share-based compensation (Table
Share-based compensation (Tables) | 12 Months Ended |
Jan. 31, 2023 | |
Share-Based Payment Arrangement [Abstract] | |
Schedule of Stock Options Activity | Schedule of Stock Options Activity Number of Weighted Weighted Aggregate Outstanding, January 31, 2021 146,000 $ 3.019 7.61 $ - Granted - - Cancelled and/or forfeited (750 ) 13.500 Exercised - - Outstanding, January 31, 2022 145,250 $ 2.965 6.65 $ - Granted 987,760 2.18 Cancelled and/or forfeited (145,250 ) 2.97 Exercised (674,000 ) 0.15 Outstanding, January 31, 2023 313,760 $ 6.53 13.69 $ - Exercisable, January 31, 2023 313,760 $ 6.53 13.69 $ - |
Warrants (Tables)
Warrants (Tables) | 12 Months Ended |
Jan. 31, 2023 | |
Warrants | |
Schedule of Stock Warrants Outstanding | Schedule of Stock Warrants Outstanding Number of warrants Weighted Outstanding, January 31, 2021 400,166 2.155 Issued 1,770,051 0.522 Expired - - Exercised (6,000 ) 2.100 Outstanding, January 31, 2022 2,164,217 1.177 Issued 91,853 0.20 Expired - - Exercised - - Outstanding, January 31, 2023 2,256,070 1.08 Exercisable, January 31, 2023 1,748,538 0.82 |
Income taxes (Tables)
Income taxes (Tables) | 12 Months Ended |
Jan. 31, 2023 | |
Income Tax Disclosure [Abstract] | |
Schedule of Deferred Tax Asset | As of January 31, our deferred tax asset is as follows: Schedule of Deferred Tax Asset January 31, 2023 January 31, 2022 Deferred Tax Assets $ 6,712,000 $ 6,872,000 Less Valuation Allowance (6,712,000 ) (6,872,000 ) Deferred Tax Assets, Net $ - $ - |
Schedule of Anti-dilutive Secur
Schedule of Anti-dilutive Securities Excluded from Computation of Earning Per Shares (Details) - USD ($) | 12 Months Ended | |
Jan. 31, 2023 | Jan. 31, 2022 | |
Accounting Policies [Abstract] | ||
Net income (loss) available to common shareholders | $ 565,595 | $ (438,681) |
Weighted average common shares outstanding | 15,558,746 | 10,647,908 |
Basic earnings (loss) per common share | $ 0.04 | $ (0.04) |
Remove derivative loss | $ 4,440 | |
Remove convertible debt interest | 229,968 | |
Net income (loss) available to common shareholders | $ 799,333 | $ (438,681) |
Convertible debt | 357,905 | |
Adjusted weighted average common shares outstanding | 15,916,651 | 10,647,908 |
Diluted earnings (loss) per common share | $ 0.04 | $ (0.04) |
Summary of significant accoun_4
Summary of significant accounting policies (Details Narrative) - USD ($) | 12 Months Ended | |
Jan. 31, 2023 | Jan. 31, 2022 | |
Property, Plant and Equipment [Line Items] | ||
Cash | $ 0 | $ 0 |
Capitalization of long-lived assets | $ 500 | |
Shares of convertible debt | 357,905 | |
Minimum [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Property plant and equipment useful life | 3 years | |
Maximum [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Property plant and equipment useful life | 7 years |
Mineral claims (Details Narrati
Mineral claims (Details Narrative) - Tombstone Region of Arizona [Member] | Jan. 31, 2023 a |
Reserve Quantities [Line Items] | |
Mineral claim interest rate | 100% |
31 Arizona State Land Department Mineral Exploration [Member] | |
Reserve Quantities [Line Items] | |
Mineral exploration area | 12,878.18 |
Schedule of Property and Equipm
Schedule of Property and Equipment (Details) - USD ($) | Jan. 31, 2023 | Jan. 31, 2022 |
Property, Plant and Equipment [Line Items] | ||
Property and equipment, gross | $ 129,152 | $ 435,228 |
Less: accumulated depreciation | (107,264) | (407,506) |
Property and equipment, net | 21,888 | 27,722 |
Geology Equipment [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Property and equipment, gross | 89,420 | 315,052 |
Vehicles and Transportation Equipment [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Property and equipment, gross | 37,592 | 48,592 |
Office Furniture and Equipment [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Property and equipment, gross | $ 2,140 | $ 71,584 |
Schedule of property and equi_2
Schedule of property and equipment (Details) (Parenthetical) | Jan. 31, 2023 |
Minimum [Member] | |
Property, Plant and Equipment [Line Items] | |
Property and equipment useful lives | 3 years |
Maximum [Member] | |
Property, Plant and Equipment [Line Items] | |
Property and equipment useful lives | 7 years |
Geology Equipment [Member] | Minimum [Member] | |
Property, Plant and Equipment [Line Items] | |
Property and equipment useful lives | 3 years |
Geology Equipment [Member] | Maximum [Member] | |
Property, Plant and Equipment [Line Items] | |
Property and equipment useful lives | 7 years |
Vehicles and Transportation Equipment [Member] | |
Property, Plant and Equipment [Line Items] | |
Property and equipment useful lives | 5 years |
Office Furniture and Equipment [Member] | Minimum [Member] | |
Property, Plant and Equipment [Line Items] | |
Property and equipment useful lives | 3 years |
Office Furniture and Equipment [Member] | Maximum [Member] | |
Property, Plant and Equipment [Line Items] | |
Property and equipment useful lives | 7 years |
Property and equipment (Details
Property and equipment (Details Narrative) - USD ($) | 12 Months Ended | |
Jan. 31, 2023 | Jan. 31, 2022 | |
Property, Plant and Equipment [Abstract] | ||
Property and equipment wrote off | $ 265,403 | |
Property and equipment sold | 40,673 | |
Gain on sale of property | 5,000 | |
Depreciation expenses | $ 5,834 | $ 5,834 |
Summary of Convertible Promisso
Summary of Convertible Promissory Notes (Details) - USD ($) | Jan. 31, 2023 | Jan. 31, 2022 |
Debt Instrument [Line Items] | ||
Convertible note payable | $ 126,384 | $ 201,300 |
Less debt discount | (33,760) | (20,178) |
Less current portion of convertible notes | (92,624) | (181,122) |
Long-term convertible notes payable | ||
Convertible Debt One [Member] | ||
Debt Instrument [Line Items] | ||
Convertible note payable | 69,300 | |
Convertible Debt Two [Member] | ||
Debt Instrument [Line Items] | ||
Convertible note payable | 69,000 | |
Convertible Debt Three [Member] | ||
Debt Instrument [Line Items] | ||
Convertible note payable | 63,000 | |
Convertible Debt Four [Member] | ||
Debt Instrument [Line Items] | ||
Convertible note payable | ||
Convertible Debt Five [Member] | ||
Debt Instrument [Line Items] | ||
Convertible note payable | 30,138 | |
Convertible Debt Six [Member] | ||
Debt Instrument [Line Items] | ||
Convertible note payable | 45,138 | |
Convertible Debt Seven [Member] | ||
Debt Instrument [Line Items] | ||
Convertible note payable | $ 51,108 |
Summary of Convertible Promis_2
Summary of Convertible Promissory Notes (Details) (Parenthetical) | 12 Months Ended |
Jan. 31, 2023 | |
Convertible Debt One [Member] | |
Debt Instrument [Line Items] | |
Debt issuance date | 2021-10 |
Debt maturity date | 2022-10 |
Convertible Debt Two [Member] | |
Debt Instrument [Line Items] | |
Debt issuance date | 2021-11 |
Debt maturity date | 2022-11 |
Convertible Debt Three [Member] | |
Debt Instrument [Line Items] | |
Debt issuance date | 2021-12 |
Debt maturity date | 2022-12 |
Convertible Debt Four [Member] | |
Debt Instrument [Line Items] | |
Debt issuance date | 2022-02 |
Debt maturity date | 2023-02 |
Convertible Debt Five [Member] | |
Debt Instrument [Line Items] | |
Debt issuance date | 2022-07 |
Debt maturity date | 2023-07 |
Convertible Debt Six [Member] | |
Debt Instrument [Line Items] | |
Debt issuance date | 2022-10 |
Debt maturity date | 2023-10 |
Convertible Debt Seven [Member] | |
Debt Instrument [Line Items] | |
Debt issuance date | 2022-11 |
Debt maturity date | 2023-11 |
Long-term debt and convertibl_3
Long-term debt and convertible promissory notes (Details Narrative) | 1 Months Ended | 12 Months Ended | ||||||||||||||||
Nov. 23, 2022 USD ($) Integer | Oct. 03, 2022 USD ($) Integer | Jul. 14, 2022 USD ($) Integer | Apr. 25, 2022 USD ($) Integer | Feb. 07, 2022 USD ($) Integer | Dec. 21, 2021 USD ($) Integer | Nov. 15, 2021 USD ($) Integer | Oct. 08, 2021 USD ($) Integer | May 11, 2021 USD ($) Integer | Apr. 26, 2021 USD ($) Integer | Feb. 16, 2021 USD ($) | Oct. 28, 2020 USD ($) Integer | Jun. 22, 2020 USD ($) | Apr. 30, 2022 USD ($) | Mar. 31, 2022 USD ($) | Jan. 31, 2023 USD ($) shares | Jan. 31, 2022 USD ($) shares | Sep. 29, 2022 | |
Short-Term Debt [Line Items] | ||||||||||||||||||
Interest rate, percentage | 10% | 3.15% | ||||||||||||||||
Debt instrument, maturity date | Jan. 31, 2024 | |||||||||||||||||
Gain on forgiveness of loan | $ 32,851 | |||||||||||||||||
Balance | 2,754 | |||||||||||||||||
Long-Term Debt [Member] | ||||||||||||||||||
Short-Term Debt [Line Items] | ||||||||||||||||||
Notes payable | 32,400 | |||||||||||||||||
Accrued interest | 2,833 | |||||||||||||||||
SBA's Economic Injury Disaster Loan Program [Member] | ||||||||||||||||||
Short-Term Debt [Line Items] | ||||||||||||||||||
Proceeds from loan | $ 32,300 | |||||||||||||||||
Fee amount | $ 100 | |||||||||||||||||
Line of credit facility interest rate during period | 3.75% | |||||||||||||||||
Debt instrument term | 30 years | |||||||||||||||||
Debt instrument periodic payment | $ 158 | |||||||||||||||||
PPP Loan [Member] | ||||||||||||||||||
Short-Term Debt [Line Items] | ||||||||||||||||||
Proceeds from loan | $ 32,497 | |||||||||||||||||
Line of credit facility interest rate during period | 1% | |||||||||||||||||
Debt instrument term | 5 years | |||||||||||||||||
Gain on forgiveness of loan | $ 32,497 | |||||||||||||||||
Interest and debt expense | $ 354 | |||||||||||||||||
Premium Finance Agreement [Member] | ||||||||||||||||||
Short-Term Debt [Line Items] | ||||||||||||||||||
Interest rate, percentage | 10.45% | |||||||||||||||||
Debt instrument periodic payment | $ 2,871 | |||||||||||||||||
Insurance policy premiums | $ 33,400 | |||||||||||||||||
Insurance policy premiums description | one year policy period | |||||||||||||||||
Insurance financed | $ 24,750 | |||||||||||||||||
October 2020 Note [Member] | ||||||||||||||||||
Short-Term Debt [Line Items] | ||||||||||||||||||
Debt instrument, face value | $ 82,000 | |||||||||||||||||
Interest rate, percentage | 8% | |||||||||||||||||
Original issue discount | $ 8,500 | |||||||||||||||||
Legal fees | $ 3,000 | |||||||||||||||||
Debt instrument, maturity date | Sep. 01, 2021 | |||||||||||||||||
Debt instrument convertible consecutive trading days | Integer | 180 | |||||||||||||||||
Common stock conversion price per share | 75% | |||||||||||||||||
Debt instrument, convertible, threshold trading days | Integer | 10 | |||||||||||||||||
Debt instrument conversion, amount | $ 96,900 | |||||||||||||||||
Debt conversion on convertible shares | shares | 132,353 | |||||||||||||||||
Principal and interest total amount | $ 0 | |||||||||||||||||
April 2021 Note [Member] | ||||||||||||||||||
Short-Term Debt [Line Items] | ||||||||||||||||||
Debt instrument, face value | $ 60,000 | |||||||||||||||||
Interest rate, percentage | 8% | |||||||||||||||||
Legal fees | $ 3,000 | |||||||||||||||||
Debt instrument, maturity date | Apr. 23, 2022 | |||||||||||||||||
Debt instrument convertible consecutive trading days | Integer | 180 | |||||||||||||||||
Common stock conversion price per share | 75% | |||||||||||||||||
Debt instrument, convertible, threshold trading days | Integer | 10 | |||||||||||||||||
Debt instrument conversion, amount | $ 65,520 | |||||||||||||||||
Debt conversion on convertible shares | shares | 161,190 | |||||||||||||||||
Principal and interest total amount | $ 0 | |||||||||||||||||
May 2021 Note [Member] | ||||||||||||||||||
Short-Term Debt [Line Items] | ||||||||||||||||||
Debt instrument, face value | $ 53,000 | |||||||||||||||||
Interest rate, percentage | 8% | |||||||||||||||||
Legal fees | $ 3,000 | |||||||||||||||||
Debt instrument, maturity date | May 11, 2022 | |||||||||||||||||
Debt instrument convertible consecutive trading days | Integer | 180 | |||||||||||||||||
Common stock conversion price per share | 75% | |||||||||||||||||
Debt instrument, convertible, threshold trading days | Integer | 10 | |||||||||||||||||
Debt instrument conversion, amount | $ 55,120 | |||||||||||||||||
Debt conversion on convertible shares | shares | 242,025 | |||||||||||||||||
Principal and interest total amount | $ 0 | |||||||||||||||||
October 2021 Note [Member] | ||||||||||||||||||
Short-Term Debt [Line Items] | ||||||||||||||||||
Debt instrument, face value | $ 69,300 | |||||||||||||||||
Interest rate, percentage | 8% | |||||||||||||||||
Legal fees | $ 3,000 | |||||||||||||||||
Debt instrument, maturity date | Oct. 08, 2022 | |||||||||||||||||
Debt instrument convertible consecutive trading days | Integer | 180 | |||||||||||||||||
Common stock conversion price per share | 75% | |||||||||||||||||
Debt instrument, convertible, threshold trading days | Integer | 10 | |||||||||||||||||
Debt instrument conversion, amount | $ 69,300 | |||||||||||||||||
Debt conversion on convertible shares | shares | 242,690 | |||||||||||||||||
Principal and interest total amount | $ 0 | |||||||||||||||||
Original issue discount interest rate, percentage | 10% | |||||||||||||||||
November 2021 Note [Member] | ||||||||||||||||||
Short-Term Debt [Line Items] | ||||||||||||||||||
Debt instrument, face value | $ 60,500 | |||||||||||||||||
Interest rate, percentage | 8% | |||||||||||||||||
Original issue discount | $ 8,500 | |||||||||||||||||
Debt instrument, maturity date | Nov. 15, 2022 | |||||||||||||||||
Debt instrument convertible consecutive trading days | Integer | 180 | |||||||||||||||||
Common stock conversion price per share | 75% | |||||||||||||||||
Debt instrument, convertible, threshold trading days | Integer | 10 | |||||||||||||||||
Debt instrument conversion, amount | $ 69,000 | |||||||||||||||||
Debt conversion on convertible shares | shares | 261,437 | |||||||||||||||||
Principal and interest total amount | $ 0 | |||||||||||||||||
December 2021 Note [Member] | ||||||||||||||||||
Short-Term Debt [Line Items] | ||||||||||||||||||
Debt instrument, face value | $ 55,000 | |||||||||||||||||
Interest rate, percentage | 8% | |||||||||||||||||
Original issue discount | $ 8,000 | |||||||||||||||||
Debt instrument, maturity date | Dec. 21, 2022 | |||||||||||||||||
Debt instrument convertible consecutive trading days | Integer | 180 | |||||||||||||||||
Common stock conversion price per share | 75% | |||||||||||||||||
Debt instrument, convertible, threshold trading days | Integer | 10 | |||||||||||||||||
Debt instrument conversion, amount | $ 63,000 | |||||||||||||||||
Debt conversion on convertible shares | shares | 317,530 | |||||||||||||||||
Principal and interest total amount | $ 0 | |||||||||||||||||
February 2022 Note [Member] | ||||||||||||||||||
Short-Term Debt [Line Items] | ||||||||||||||||||
Debt instrument, face value | $ 74,800 | |||||||||||||||||
Interest rate, percentage | 8% | |||||||||||||||||
Original issue discount | $ 9,800 | |||||||||||||||||
Debt instrument, maturity date | Feb. 07, 2023 | |||||||||||||||||
Debt instrument convertible consecutive trading days | Integer | 180 | |||||||||||||||||
Common stock conversion price per share | 75% | |||||||||||||||||
Debt instrument, convertible, threshold trading days | Integer | 10 | |||||||||||||||||
Debt instrument conversion, amount | $ 74,800 | |||||||||||||||||
Debt conversion on convertible shares | shares | 639,517 | |||||||||||||||||
Principal and interest total amount | $ 0 | |||||||||||||||||
April 2022 Note [Member] | ||||||||||||||||||
Short-Term Debt [Line Items] | ||||||||||||||||||
Debt instrument, face value | $ 71,500 | |||||||||||||||||
Interest rate, percentage | 8% | |||||||||||||||||
Original issue discount | $ 9,500 | |||||||||||||||||
Debt instrument, maturity date | Apr. 25, 2023 | |||||||||||||||||
Debt instrument convertible consecutive trading days | Integer | 180 | |||||||||||||||||
Common stock conversion price per share | 75% | |||||||||||||||||
Debt instrument, convertible, threshold trading days | Integer | 10 | |||||||||||||||||
Debt instrument conversion, amount | $ 71,500 | |||||||||||||||||
Debt conversion on convertible shares | shares | 758,524 | |||||||||||||||||
Principal and interest total amount | $ 0 | |||||||||||||||||
July 2022 Note [Member] | ||||||||||||||||||
Short-Term Debt [Line Items] | ||||||||||||||||||
Debt instrument, face value | $ 45,138 | |||||||||||||||||
Interest rate, percentage | 8% | |||||||||||||||||
Original issue discount | $ 10,138 | |||||||||||||||||
Debt instrument, maturity date | Jul. 14, 2023 | |||||||||||||||||
Debt instrument convertible consecutive trading days | Integer | 180 | |||||||||||||||||
Common stock conversion price per share | 75% | |||||||||||||||||
Debt instrument, convertible, threshold trading days | Integer | 10 | |||||||||||||||||
Debt instrument conversion, amount | $ 15,000 | |||||||||||||||||
Debt conversion on convertible shares | shares | 205,198 | |||||||||||||||||
Principal and interest total amount | $ 30,138 | |||||||||||||||||
October 2022 Note [Member] | ||||||||||||||||||
Short-Term Debt [Line Items] | ||||||||||||||||||
Debt instrument, face value | $ 45,138 | |||||||||||||||||
Interest rate, percentage | 8% | |||||||||||||||||
Original issue discount | $ 10,138 | |||||||||||||||||
Debt instrument, maturity date | Oct. 03, 2023 | |||||||||||||||||
Debt instrument convertible consecutive trading days | Integer | 180 | |||||||||||||||||
Common stock conversion price per share | 75% | |||||||||||||||||
Debt instrument, convertible, threshold trading days | Integer | 10 | |||||||||||||||||
November 2022 Note [Member] | ||||||||||||||||||
Short-Term Debt [Line Items] | ||||||||||||||||||
Debt instrument, face value | $ 51,108 | |||||||||||||||||
Interest rate, percentage | 8% | |||||||||||||||||
Original issue discount | $ 11,219 | |||||||||||||||||
Debt instrument, maturity date | Nov. 23, 2023 | |||||||||||||||||
Debt instrument convertible consecutive trading days | Integer | 180 | |||||||||||||||||
Common stock conversion price per share | 75% | |||||||||||||||||
Debt instrument, convertible, threshold trading days | Integer | 10 |
Schedule of Changes in Fair Val
Schedule of Changes in Fair Value of Derivative Liabilities (Details) - USD ($) | 12 Months Ended | |
Jan. 31, 2023 | Jan. 31, 2022 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | ||
Beginning balance | ||
Total gains | (609,622) | (226,278) |
Settlements | (144,764) | (585,957) |
Additions recognized as debt discount | 192,485 | 78,165 |
Additions due to tainted warrants | 734,294 | 734,070 |
Ending balance | 172,393 | |
Change in unrealized gains included in earnings relating to derivatives | $ (609,622) | $ (226,278) |
Derivative Liabilities (Details
Derivative Liabilities (Details Narrative) | 12 Months Ended | |
Jan. 31, 2023 USD ($) | Jan. 31, 2022 USD ($) | |
Derivative [Line Items] | ||
Derivative liabilities | $ 172,393 | |
Amortization of debt discount | 229,698 | 97,429 |
Gain (loss) on derivative liability | $ 609,622 | 226,278 |
Derivative Liability [Member] | ||
Derivative [Line Items] | ||
Conversion note description | Conversion of the notes to stock would be completed monthly after any holding period and would be limited based on: 5% of the last 6 months average trading volume and the ownership limit identified in the contract assuming the underlying number of common shares increases at 1% per month | |
Percentage of exercise price for warrant, description | The Holder would exercise the warrant after any holding period prior to maturity at target prices starting at 2 times the exercise price for the Warrants or higher subject to monthly limits of: 5% of the last 6 months average trading volume increasing by 1% per month and the ownership limit identified in the contract assuming the underlying number of common shares increases at 1% per month | |
Derivative loss | $ 0 | 0 |
Amortization of debt discount | 192,482 | 78,165 |
Interest expense | 229,698 | 78,165 |
Unamortized debt discount | 13,439 | 0 |
Reclassification of derivative liability to equity | 734,294 | 734,070 |
Reclassification due to conversion of convertible notes | 144,464 | 585,957 |
Gain on derivative liability | 609,622 | |
Derivative Liability [Member] | Convertible Debt [Member] | ||
Derivative [Line Items] | ||
Derivative liabilities | 172,393 | 78,165 |
Derivative Liability [Member] | Warrant [Member] | ||
Derivative [Line Items] | ||
Derivative liabilities | $ 734,294 | $ 734,070 |
Measurement Input, Price Volatility [Member] | Minimum [Member] | ||
Derivative [Line Items] | ||
Fair value assumptions, measurement input, percentages | 80.8 | |
Measurement Input, Price Volatility [Member] | Maximum [Member] | ||
Derivative [Line Items] | ||
Fair value assumptions, measurement input, percentages | 164 |
Common stock (Details Narrative
Common stock (Details Narrative) - USD ($) | 1 Months Ended | 9 Months Ended | 12 Months Ended | |||||||||||||||
Jan. 31, 2023 | Jul. 07, 2022 | May 19, 2022 | Sep. 14, 2021 | Aug. 20, 2021 | Apr. 30, 2021 | Apr. 02, 2021 | Mar. 26, 2021 | Mar. 05, 2021 | Oct. 31, 2021 | Mar. 31, 2021 | Oct. 31, 2022 | Jan. 31, 2023 | Jan. 31, 2022 | Oct. 27, 2022 | Oct. 26, 2022 | Sep. 26, 2022 | Jan. 05, 2022 | |
Class of Stock [Line Items] | ||||||||||||||||||
Common stock voting rights | Class A Common Stock has super majority voting rights with the holder of each outstanding share of Class A Common Stock being entitled to 200 votes per share on all such matters, including, but not limited to, election of the Board of Directors. | |||||||||||||||||
Common stock, shares authorized | 74,800,000 | 74,800,000 | 74,800,000 | 75,000,000 | 25,000,000 | |||||||||||||
Common stock, par value | $ 0.00001 | $ 0.00001 | $ 0.00001 | |||||||||||||||
Company issued value common stock for conversions | $ 374,640 | $ 217,540 | ||||||||||||||||
Interest payable | $ 708 | 708 | ||||||||||||||||
Fair value of warrants | 9,167 | |||||||||||||||||
Share issued price per share | $ 0.15 | $ 0.269 | ||||||||||||||||
Warrant exercise price per share | $ 0.377 | |||||||||||||||||
Proceeds from issuance of common stock | 195,030 | 287,374 | ||||||||||||||||
Subscription Receivable [Member] | ||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||
Company issued value common stock for conversions | ||||||||||||||||||
Purchase Agreement [Member] | ||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||
Share issued price per share | $ 0.27 | |||||||||||||||||
Stock issued during period shares new issues | 490,196 | |||||||||||||||||
Stock issued during period value new issues | $ 132,374 | |||||||||||||||||
Estimated market price per share | $ 0.51 | |||||||||||||||||
Purchase Agreement [Member] | Subscription Receivable [Member] | ||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||
Share issued price per share | $ 0.0512 | $ 0.1685 | $ 0.0512 | |||||||||||||||
Stock issued during period shares new issues | 320,000 | 1,109,804 | ||||||||||||||||
Stock issued during period value new issues | $ 16,368 | $ 187,030 | ||||||||||||||||
Purchase Agreement [Member] | Triton Funds LP [Member] | ||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||
Stock available for purchase to related party | $ 1,000,000 | |||||||||||||||||
Purchase condition, description | It may require Triton to purchase not less than $25,000 or more than $250,000 per month of its common stock at a purchase price equal to 75% of the lowest daily volume-weighted average price of the Company’s common stock during the 5 business days immediately prior to the date of closing of each separate purchase installment. | |||||||||||||||||
Purchase right term | 5 years | |||||||||||||||||
Additional shares available for purchase to related party | $ 1,000,000 | |||||||||||||||||
Market capitalization amount of outstanding shares | 20,000,000 | |||||||||||||||||
Purchase Agreement [Member] | Triton Funds LP [Member] | Put Option [Member] | ||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||
Stock available for purchase to related party | 1,000,000 | |||||||||||||||||
Warrant Agreement [Member] | Triton Funds LP [Member] | ||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||
Stock available for purchase to related party | $ 1,000,000 | |||||||||||||||||
Dutchess Group LLC [Member] | Subscription Agreement [Member] | ||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||
Number of common stock will be issued | 500,000 | |||||||||||||||||
Stock issued during period shares new issues | 500,000 | |||||||||||||||||
Stock issued during period value new issues | $ 160,000 | |||||||||||||||||
Investor [Member] | ||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||
Sale of stock number of shares | 13,298 | |||||||||||||||||
Sale of stock price per share | $ 0.376 | |||||||||||||||||
Sale of stock consideration received on transaction | $ 5,000 | |||||||||||||||||
Sale of stock number of shares, description | Each unit consists of 1 share of our common stock and 0.50 warrants. | |||||||||||||||||
Fair value of warrants | $ 1,372 | |||||||||||||||||
Share issued price per share | $ 0.376 | $ 1.038 | $ 1.019 | $ 0.35 | ||||||||||||||
Stock issued during period shares new issues | 19,268 | 9,818 | 6,000 | |||||||||||||||
Proceeds from warrants | $ 10,000 | $ 2,100 | ||||||||||||||||
Warrants issued | 9,634 | 4,909 | ||||||||||||||||
Warrants term | 3 years | 3 years | ||||||||||||||||
Warrant exercise price per share | $ 1.453 | $ 1.426 | ||||||||||||||||
Proceeds from issuance of common stock | $ 20,000 | |||||||||||||||||
Chief Executive Officer [Member] | ||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||
Share issued price per share | $ 1.176 | $ 1.113 | ||||||||||||||||
Stock issued during period shares new issues | 17,006 | 49,412 | ||||||||||||||||
Proceeds from warrants | $ 20,000 | $ 55,000 | ||||||||||||||||
Warrants issued | 8,503 | 24,706 | ||||||||||||||||
Warrants term | 3 years | 3 years | ||||||||||||||||
Warrant exercise price per share | $ 1.646 | $ 1.558 | ||||||||||||||||
Director [Member] | ||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||
Share issued price per share | $ 0.575 | |||||||||||||||||
Stock issued during period shares new issues | 60,887 | |||||||||||||||||
Proceeds from warrants | $ 35,000 | |||||||||||||||||
Warrants issued | 30,444 | |||||||||||||||||
Warrants term | 3 years | |||||||||||||||||
Warrant exercise price per share | $ 0.805 | |||||||||||||||||
Directors One [Member] | ||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||
Share issued price per share | $ 0.577 | |||||||||||||||||
Stock issued during period shares new issues | 25,986 | |||||||||||||||||
Proceeds from warrants | $ 15,000 | |||||||||||||||||
Warrants issued | 12,993 | |||||||||||||||||
Warrants term | 3 years | |||||||||||||||||
Warrant exercise price per share | $ 0.808 | |||||||||||||||||
Minimum [Member] | ||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||
Share issued price per share | $ 0.144 | 0.144 | ||||||||||||||||
Maximum [Member] | ||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||
Share issued price per share | $ 0.262 | $ 0.262 | ||||||||||||||||
Convertible Notes Payable [Member] | ||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||
Company issued common stock for conversions | 2,424,896 | 535,568 | ||||||||||||||||
Company issued value common stock for conversions | $ 362,600 | $ 217,540 | ||||||||||||||||
Interest payable | $ 12,040 | $ 12,040 | ||||||||||||||||
Convertible Notes Payable [Member] | Minimum [Member] | ||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||
Conversion price | $ 0.018 | $ 0.018 | $ 0.202 | |||||||||||||||
Convertible Notes Payable [Member] | Maximum [Member] | ||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||
Conversion price | $ 0.3207 | $ 0.3207 | $ 0.797 | |||||||||||||||
Common Class A [Member] | ||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||
Common stock, shares authorized | 200,000 | 200,000 | 200,000 | |||||||||||||||
Common stock, par value | $ 0.00001 | $ 0.00001 | $ 0.00001 |
Schedule of Stock Options Activ
Schedule of Stock Options Activity (Details) - USD ($) | 12 Months Ended | ||
Jan. 31, 2023 | Jan. 31, 2022 | Jan. 31, 2021 | |
Share-Based Payment Arrangement [Abstract] | |||
Number of options, Outstanding | 145,250 | 146,000 | |
Weighted average exercise price per share, Outstanding | $ 2.965 | $ 3.019 | |
Weighted average remaining life (years), Outstanding Ending | 13 years 8 months 8 days | 6 years 7 months 24 days | 7 years 7 months 9 days |
Aggregate intrinsic value, Outstanding | |||
Number of options, Granted | 987,760 | ||
Weighted average exercise price per share, Granted | $ 2.18 | ||
Number of options, Cancelled and/or forfeited | (145,250) | (750) | |
Weighted average exercise price per share, Cancelled and/or forfeited | $ 2.97 | $ 13.500 | |
Weighted average exercise price per share, Exercised | $ 0.15 | ||
Number of options, Exercised | (674,000) | ||
Number of options, Outstanding | 313,760 | 145,250 | 146,000 |
Weighted average exercise price per share, Outstanding | $ 6.53 | $ 2.965 | $ 3.019 |
Aggregate intrinsic value, Outstanding | |||
Number of options, Exercisable | 313,760 | ||
Weighted average exercise price per share, Exercisable | $ 6.53 | ||
Weighted average remaining life (years), Exercisable | 13 years 8 months 8 days | ||
Aggregate intrinsic value, Exercisable |
Share-based compensation (Detai
Share-based compensation (Details Narrative) - USD ($) | 12 Months Ended | |||||
Apr. 22, 2022 | Jan. 31, 2023 | Jan. 31, 2022 | Sep. 29, 2022 | Jun. 21, 2022 | Jan. 31, 2021 | |
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||||
Stock option, granted | 987,760 | |||||
Intrinsic value of stock price | $ 0.119 | $ 0.385 | ||||
Share based compensation | $ 276,692 | |||||
Unrecognized share based compensation | $ 0 | |||||
Options exercise price | $ 2.18 | |||||
Stock options | 313,760 | 145,250 | 146,000 | |||
Exercise price | $ 0.15 | |||||
Mr. Briscoe [Member] | ||||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||||
Grants | 118,760 | |||||
Mr. Briscoe [Member] | Exercise Price $19.00 [Member] | ||||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||||
Grants | 105,000 | |||||
Options exercise price | $ 19 | |||||
Mr. Briscoe [Member] | Exercise Price $1.50 [Member] | ||||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||||
Grants | 13,760 | |||||
Options exercise price | $ 1.50 | |||||
Fair value | $ 44,706 | |||||
Advisor [Member] | ||||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||||
Fair value | $ 11,317 | |||||
Stock options | 20,000 | |||||
Share based compensation | 9,036 | |||||
Unrecognized share based compensation | $ 2,281 | |||||
Consultants [Member] | ||||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||||
Grants | 120,000 | |||||
Share-Based Payment Arrangement, Option [Member] | ||||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||||
Stock option, description | The options granted have a term not to exceed ten years from the date of grant or five years for options granted to more than 10% stockholders. The option price set by the Plan Administration shall not be less than the fair market value per share of the common stock on the grant date or 110% of the fair market value per share of the common stock on the grant date for options granted to greater than 10% stockholders. | |||||
Maximum [Member] | Advisor [Member] | ||||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||||
Exercise price | $ 0.30 | |||||
Minimum [Member] | Advisor [Member] | ||||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||||
Exercise price | $ 0.1069 | |||||
Key Employees and Non-employee Consultants [Member] | 2010 Stock Option Plan [Member] | Maximum [Member] | ||||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||||
Stock option, granted | 191,000 | |||||
Key Employees and Non-employee Consultants [Member] | 2007 Stock Option Plan [Member] | Maximum [Member] | ||||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||||
Stock option, granted | 5,000 | |||||
Key Employees and Non-employee Consultants [Member] | 2004 Stock Option Plan [Member] | Maximum [Member] | ||||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||||
Stock option, granted | 1,925 | |||||
Officers Employees and Consultants [Member] | Incentive And Non Qualified Stock Options [Member] | ||||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||||
Share based compensation | $ 100,482 | $ 0 |
Schedule of Stock Warrants Outs
Schedule of Stock Warrants Outstanding (Details) - $ / shares | 12 Months Ended | ||
Sep. 26, 2022 | Jan. 31, 2023 | Jan. 31, 2022 | |
Number of warrants, Issued | 75,000 | ||
Warrant [Member] | |||
Number of warrants, Outstanding | 2,164,217 | 400,166 | |
Weighted average exercise price, Outstanding | $ 1.177 | $ 2.155 | |
Number of warrants, Issued | 91,853 | 1,770,051 | |
Weighted average exercise price, Issued | $ 0.20 | $ 0.522 | |
Number of warrants, Expired | |||
Weighted average exercise price, Expired | |||
Number of warrants, Exercised | (6,000) | ||
Weighted average exercise price, Exercised | $ 2.100 | ||
Number of warrants, Outstanding | 2,256,070 | 2,164,217 | |
Weighted average exercise price, Outstanding | $ 1.08 | $ 1.177 | |
Number of warrants, Exercisable | 1,748,538 | ||
Weighted average exercise price, Exercisable | $ 0.82 |
Warrants (Details Narrative)
Warrants (Details Narrative) - USD ($) | 12 Months Ended | ||||
May 18, 2022 | Aug. 20, 2021 | Jan. 31, 2023 | Jan. 31, 2022 | Jan. 05, 2022 | |
Share purchase warrants outstanding | 2,256,070 | ||||
Share purchase warrants exercisable | 1,748,538 | ||||
Warrants weighted average remaining life | 2 years 5 months 19 days | ||||
Weighted average exercise price of warrant | $ 0.82 | ||||
Weighted average intrinsic value for warrants outstanding | $ 0 | $ 10,012 | |||
Warrant exercise price per share | $ 0.377 | ||||
Warrants expiration extend, description | the Company extended all warrants issued by the Company which expired or will expire during the year 2022. These warrants are extended for an additional three years. All other terms of the warrants remain unchanged, fully considering the reverse split effective on February 25, 2021, which applied equivalently to price and number of shares for all warrants. | ||||
Investor [Member] | |||||
Warrants to purchase common stock | 6,649 | 98,552 | |||
Warrants term | 3 years | 3 years | |||
Warrant exercise price per share | $ 0.53 | ||||
Investor [Member] | Triton Funds LP [Member] | |||||
Warrants term | 5 years | ||||
Number of warrants issued | 507,532 | ||||
Investor [Member] | Minimum [Member] | |||||
Warrant exercise price per share | $ 0.805 | ||||
Investor [Member] | Maximum [Member] | |||||
Warrant exercise price per share | $ 1.646 | ||||
Investor [Member] | Maximum [Member] | Triton Funds LP [Member] | |||||
Warrants to purchase common stock | 1,000,000 |
Schedule of Deferred Tax Asset
Schedule of Deferred Tax Asset (Details) - USD ($) | Jan. 31, 2023 | Jan. 31, 2022 |
Income Tax Disclosure [Abstract] | ||
Deferred Tax Assets | $ 6,712,000 | $ 6,872,000 |
Less Valuation Allowance | (6,712,000) | (6,872,000) |
Deferred Tax Assets, Net |
Income taxes (Details Narrative
Income taxes (Details Narrative) - USD ($) | 12 Months Ended | |
Jan. 31, 2023 | Jan. 31, 2022 | |
Significant Change in Unrecognized Tax Benefits is Reasonably Possible [Line Items] | ||
Increase in net operating loss carry-forwards | $ 160,000 | |
Operating loss carryforwards | $ 32,000,000 | |
Operating loss carryforwards expiration, description | beginning in 2026 through 2038 | |
Effective income tax rate reconciliation, percent | 21% | |
Limitations on use of operating loss carryforwards, description | Internal Revenue Code Section 382 limits the ability to utilize net operating losses if a 50% change in ownership occurs over a three-year period. | |
Maximum [Member] | ||
Significant Change in Unrecognized Tax Benefits is Reasonably Possible [Line Items] | ||
Effective income tax rate reconciliation, percent | 0% | 0% |
Related party transactions (Det
Related party transactions (Details Narrative) - USD ($) | 1 Months Ended | 12 Months Ended | ||||||
Jan. 30, 2023 | Sep. 29, 2022 | Sep. 26, 2022 | Jan. 05, 2022 | Mar. 26, 2021 | Mar. 31, 2021 | Jan. 31, 2023 | Jan. 31, 2022 | |
Related Party Transaction [Line Items] | ||||||||
Accrued unpad wages and vacation | $ 66,205 | $ 65,807 | ||||||
Proceeds from notes payable | $ 50,000 | |||||||
Debt instrument, interest rate, stated percentage | 3.15% | 10% | ||||||
Maturity date | Jan. 31, 2024 | |||||||
Proceeds from related party debt | $ 24,550 | |||||||
Repaid expenses | 18,996 | |||||||
Shares issued price per share | $ 0.15 | $ 0.269 | ||||||
Fair value adjustment of warrants | 9,167 | |||||||
Cash proceeds from issuance of shares | 195,030 | $ 287,374 | ||||||
Optin granted | 75,000 | |||||||
Fair value of derivative | $ 6,302 | |||||||
Exercise price | $ 0.15 | |||||||
Fair value of stock options | $ 104,226 | |||||||
Subscription receivables | 101,100 | |||||||
Interest payable | $ 708 | |||||||
Warrants exercise price per share | $ 0.377 | |||||||
Warrant [Member] | ||||||||
Related Party Transaction [Line Items] | ||||||||
Optin granted | 91,853 | 1,770,051 | ||||||
Minimum [Member] | ||||||||
Related Party Transaction [Line Items] | ||||||||
Shares issued price per share | $ 0.144 | |||||||
Maximum [Member] | ||||||||
Related Party Transaction [Line Items] | ||||||||
Shares issued price per share | $ 0.262 | |||||||
Related Party [Member] | ||||||||
Related Party Transaction [Line Items] | ||||||||
Advances from related party | $ 5,000 | |||||||
Related Party [Member] | Officer [Member] | ||||||||
Related Party Transaction [Line Items] | ||||||||
Advances from related party | 5,000 | |||||||
Chief Executive Officer [Member] | ||||||||
Related Party Transaction [Line Items] | ||||||||
Proceeds from related party debt | 4,446 | |||||||
Repaid expenses | 16,946 | |||||||
Number of common stock shares issued | 17,006 | 49,412 | ||||||
Shares issued price per share | $ 1.176 | $ 1.113 | ||||||
Warrants exercise price per share | $ 1.646 | $ 1.558 | ||||||
Chief Executive Officer [Member] | Related Party [Member] | Officer [Member] | ||||||||
Related Party Transaction [Line Items] | ||||||||
Advances from related party | 12,500 | |||||||
Board Members [Member] | ||||||||
Related Party Transaction [Line Items] | ||||||||
Proceeds from related party debt | 2,050 | |||||||
Repaid expenses | 5,000 | |||||||
Board Members [Member] | Related Party [Member] | Officer [Member] | ||||||||
Related Party Transaction [Line Items] | ||||||||
Advances from related party | 7,050 | |||||||
Board of Directors Chairman [Member] | ||||||||
Related Party Transaction [Line Items] | ||||||||
Proceeds from related party debt | 13,650 | |||||||
Repaid expenses | 13,650 | |||||||
Repaid advance | $ 5,000 | |||||||
Number of common stock shares issued | 23,812 | 85,204 | ||||||
Shares issued price per share | $ 0.176 | |||||||
Cash proceeds from issuance of shares | $ 3,000 | |||||||
Conversion of stock, amount converted | $ 250,830 | |||||||
Board of Directors Chairman [Member] | Common Stock [Member] | ||||||||
Related Party Transaction [Line Items] | ||||||||
Sale of stock number of shares | 1 | 1 | ||||||
Board of Directors Chairman [Member] | Warrant [Member] | ||||||||
Related Party Transaction [Line Items] | ||||||||
Sale of stock number of shares | 0.50 | 0.50 | ||||||
Board of Directors Chairman [Member] | Minimum [Member] | ||||||||
Related Party Transaction [Line Items] | ||||||||
Shares issued price per share | $ 0.103 | |||||||
Board of Directors Chairman [Member] | Maximum [Member] | ||||||||
Related Party Transaction [Line Items] | ||||||||
Shares issued price per share | $ 0.187 | |||||||
Board of Directors Chairman [Member] | Related Party [Member] | Officer [Member] | ||||||||
Related Party Transaction [Line Items] | ||||||||
Advances from related party | $ 5,000 | |||||||
Employee [Member] | ||||||||
Related Party Transaction [Line Items] | ||||||||
Number of common stock shares issued | 674,000 | |||||||
Grants | 674,000 | |||||||
Stock issued during period, value, new issues | $ 101,100 | |||||||
Brett Gross [Member] | ||||||||
Related Party Transaction [Line Items] | ||||||||
Conversion of stock, amount converted | $ 375,357 | |||||||
MrGross [Member] | ||||||||
Related Party Transaction [Line Items] | ||||||||
Number of common stock shares issued | 1,395,379 | |||||||
MrGross [Member] | Warrant [Member] | ||||||||
Related Party Transaction [Line Items] | ||||||||
Warrant issued | 697,690 | |||||||
Mr. O'Heeron [Member] | ||||||||
Related Party Transaction [Line Items] | ||||||||
Number of common stock shares issued | 932,454 | |||||||
Mr. O'Heeron [Member] | Warrant [Member] | ||||||||
Related Party Transaction [Line Items] | ||||||||
Warrant issued | 466,227 |
Commitments and Contingencies (
Commitments and Contingencies (Details Narrative) | 12 Months Ended | |||
Apr. 22, 2022 USD ($) | Aug. 22, 2019 USD ($) | Jan. 31, 2023 USD ($) a $ / shares | Jan. 31, 2022 USD ($) | |
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||
Payments for rent | $ 165 | |||
Lease Due Date | Sep. 01, 2023 | |||
Written off liabilities | $ 1,072,667 | |||
Debt current | 29,677 | |||
Adjustment of additional paid in capital share based compensation | 44,707 | |||
Settlement of debt | $ 998,284 | |||
Former Chief Executive Officer [Member] | ||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||
Loss contingency damages sought value | $ 50,000 | |||
James Briscoe [Member] | ||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||
Periodic payment | $ 29,627 | |||
AZMEP [Member] | ||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||
Project validity description | AZ MEP permits cost $500 per permit per year in non-refundable filing fees and are valid for 1 year and renewable for up to 5 years. | |||
AZMEP [Member] | Phase One [Member] | ||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||
Minimum work expenditure requirements | $ 29,308.49 | |||
AZMEP [Member] | First Year [Member] | ||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||
Rental fee per acre | $ / shares | $ 2 | |||
Minimum work expenditure requirements | $ 10 | |||
AZMEP [Member] | Three Through Five Year [Member] | ||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||
Rental fee per acre | $ / shares | $ 1 | |||
Minimum work expenditure requirements | $ 20 | |||
AZMEP [Member] | Second Year [Member] | ||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||
Minimum work expenditure requirements | $ 10 | |||
Tombstone Project [Member] | ||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||
Project validity description | The rentals due by September 1, 2023 for the period from September 1, 2023 through September 1, 2024 of $15,345 have not been paid yet, but we plan to pay when due. | |||
Accrued Rent | $ 15,345 | |||
Area of land | a | 12,878.18 | |||
Tombstone Region of Arizona [Member] | ||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||
Payments for rent | $ 105 |
Subsequent events (Details Narr
Subsequent events (Details Narrative) - USD ($) | 12 Months Ended | ||||||||||||||
May 08, 2023 | Apr. 28, 2023 | Apr. 17, 2023 | Apr. 03, 2023 | Mar. 27, 2023 | Mar. 14, 2023 | Feb. 13, 2023 | Feb. 07, 2023 | Feb. 03, 2023 | Jan. 31, 2023 | Jan. 31, 2022 | Feb. 06, 2023 | Oct. 27, 2022 | Oct. 26, 2022 | Sep. 29, 2022 | |
Subsequent Event [Line Items] | |||||||||||||||
Common stock, par value | $ 0.00001 | $ 0.00001 | |||||||||||||
Common stock, shares authorized | 74,800,000 | 74,800,000 | 75,000,000 | 25,000,000 | |||||||||||
Interest rate | 10% | 3.15% | |||||||||||||
Maturity date | Jan. 31, 2024 | ||||||||||||||
Conversion of convertible securities, value | $ 374,640 | $ 217,540 | |||||||||||||
Number of common stock for services, value | $ 626,187 | ||||||||||||||
Common Stock [Member] | |||||||||||||||
Subsequent Event [Line Items] | |||||||||||||||
Conversion of convertible securities, shares | 2,424,896 | 535,568 | |||||||||||||
Conversion of convertible securities, value | $ 24 | $ 5 | |||||||||||||
Number of common stock for services, value | $ 24 | ||||||||||||||
Subsequent Event [Member] | |||||||||||||||
Subsequent Event [Line Items] | |||||||||||||||
Common stock, par value | $ 0.00001 | ||||||||||||||
Common stock, shares authorized | 300,000 | ||||||||||||||
Subsequent Event [Member] | Loan Agreement With Related Party [Member] | Common Stock [Member] | |||||||||||||||
Subsequent Event [Line Items] | |||||||||||||||
Number of shares issued as a collateral on the note | 250,000 | ||||||||||||||
Subsequent Event [Member] | One Year Service Agreement [Member] | |||||||||||||||
Subsequent Event [Line Items] | |||||||||||||||
Number of common stock for services, value | $ 45,000 | ||||||||||||||
Subsequent Event [Member] | February 2023 Note [Member] | February 2023 Securities Purchase Agreement [Member] | |||||||||||||||
Subsequent Event [Line Items] | |||||||||||||||
Aggregate principal amount | $ 48,675 | ||||||||||||||
Interest rate | 8% | ||||||||||||||
Original issue discount | 10% | ||||||||||||||
Maturity date | Mar. 24, 2023 | Feb. 02, 2024 | |||||||||||||
Subsequent Event [Member] | March 2023 Note [Member] | March 2023 Securities Purchase Agreement [Member] | |||||||||||||||
Subsequent Event [Line Items] | |||||||||||||||
Aggregate principal amount | $ 48,625 | ||||||||||||||
Interest rate | 8% | ||||||||||||||
Original issue discount | 9% | ||||||||||||||
Subsequent Event [Member] | Secured Note [Member] | Loan Agreement With Related Party [Member] | Chief Executive Officer [Member] | |||||||||||||||
Subsequent Event [Line Items] | |||||||||||||||
Aggregate principal amount | $ 16,750 | ||||||||||||||
Interest rate | 3.15% | ||||||||||||||
Maturity date | Mar. 15, 2028 | ||||||||||||||
Subsequent Event [Member] | July 2022 Note [Member] | |||||||||||||||
Subsequent Event [Line Items] | |||||||||||||||
Conversion of convertible securities, shares | 190,800 | 169,875 | |||||||||||||
Conversion of convertible securities, value | $ 15,138 | $ 15,000 | |||||||||||||
Conversion price per share | $ 0.0888 | $ 0.0883 | |||||||||||||
Debt accrued interest | $ 1,806 | ||||||||||||||
Subsequent Event [Member] | September 2022 Note [Member] | |||||||||||||||
Subsequent Event [Line Items] | |||||||||||||||
Conversion of convertible securities, shares | 365,854 | 252,632 | 272,109 | ||||||||||||
Conversion of convertible securities, value | $ 15,000 | $ 12,000 | $ 12,000 | ||||||||||||
Conversion price per share | $ 0.0410 | $ 0.0475 | $ 0.0441 |