UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

(Mark One)

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended July 31, 2024

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from _______________ to _______________.

 

Commission file number: 000-56142

 

Everything Blockchain, Inc.

(Exact name of registrant as specified in its charter)

 

Florida

82-1091922

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

12574 Flagler Center Blvd, Suite 101

Jacksonville, FL

32258

(Address of principal executive offices)

(Zip Code)

 

(904) 454-2111

Registrant’s telephone number, including area code

 

(Former name and address, if changed since last report)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒      No ☐

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒      No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

Accelerated filer

Non-accelerated Filer

Smaller reporting company

 

 

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes       No ☒

 

As of August 31, 2024, the Company had 22,468,297 shares of common stock, $0.0001 par value outstanding.

 

Transitional Small Business Disclosure Format Yes ☐     No ☒

 

 

 

 

Everything Blockchain, Inc.

 

TABLE OF CONTENTS

 

PART I. FINANCIAL INFORMATION

 

 

 

Item 1.

Financial Statements (unaudited)

 

3

 

 

Consolidated Balance Sheets

 

4

 

 

Consolidated Statements of Operations

 

5

 

 

Consolidated Statements of Stockholders’ Equity

 

6

 

 

Consolidated Statements of Cash Flows

 

7

 

 

Notes to Consolidated Financial Statements

 

8

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

18

 

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

 

22

 

Item 4.

Controls and Procedures

 

23

 

 

 

 

 

 

PART II. OTHER INFORMATION

 

 

 

Item 1.

Legal Proceedings

 

24

 

Item 1A.

Risk Factors

 

24

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

 

24

 

Item 3.

Defaults Upon Senior Securities

 

24

 

Item 4.

Mine Safety Disclosures

 

24

 

Item 5.

Other Information

 

24

 

Item 6.

Exhibits

 

25

 

 

 

 

 

 

SIGNATURES

 

26

 

 

 
2

Table of Contents

 

PART I – FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

Interim Consolidated Financial Statements and Notes to Interim Financial Statements

 

The accompanying unaudited consolidated interim financial statements have been prepared in accordance with the instructions to Form 10-Q. Therefore, they do not include all information and footnotes necessary for a complete presentation of financial position, results of operations, cash flows, and stockholders’ equity in conformity with generally accepted accounting principles. In the opinion of management, all adjustments considered necessary for a fair presentation of the results of operations and financial position have been included and all such adjustments are of a normal recurring nature. Operating results for the three and six months ended July 31, 2024, are not necessarily indicative of the results that can be expected for the year ending January 31, 2025 or any other reporting period. The information included in this Form 10-Q should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended January 31, 2024 filed with the Securities and Exchange Commission (the “SEC”) on May 15, 2024 (the “Annual Report”).

 

 
3

Table of Contents

 

 

Everything Blockchain, Inc.

Consolidated Balance Sheets

(Amounts in thousands, except share and per share data)

 

ASSETS

 

 

As of

 

 

 

July 31,

 

 

January 31,

 

 

 

2024

 

 

2024

 

 

 

(unaudited)

 

Current assets

 

 

 

 

 

 

Cash

 

$4

 

 

$60

 

Prepaid expenses

 

 

172

 

 

 

189

 

Other assets

 

 

298

 

 

 

207

 

Total current assets

 

$474

 

 

$456

 

Property, plant and equipment, net

 

 

1

 

 

 

2

 

Goodwill

 

 

16,504

 

 

 

16,504

 

Intangible assets, net

 

 

4,612

 

 

 

5,017

 

Other assets

 

 

221

 

 

 

221

 

Total assets

 

$21,812

 

 

$22,200

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

Current liabilities

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$2,143

 

 

$1,843

 

Current portion of long-term debt

 

 

1,627

 

 

 

215

 

Reserve for legal settlements

 

 

154

 

 

 

154

 

Deferred revenue

 

 

250

 

 

 

250

 

Total current liabilities

 

$4,174

 

 

$2,462

 

Long-term liabilities

 

 

 

 

 

 

 

 

Debt

 

 

-

 

 

 

1,132

 

Total long-term liabilities

 

$-

 

 

$1,132

 

Total liabilities

 

$4,174

 

 

$3,594

 

Stockholders’ equity

 

 

 

 

 

 

 

 

Series A Preferred stock, $0.0001 par value: 1,000,000 shares authorized; 150,000 shares issued and outstanding as of July 31, 2024 and January 31, 2024

 

 

-

 

 

 

-

 

Series C Preferred stock, $0.0001 par value: 10,000,000 shares authorized; 300,000 shares issued and outstanding as of July 31, 2024; 1,352,632 shares issued and outstanding as of January 31, 2024

 

 

-

 

 

 

-

 

Common stock, $0.0001 par value, 200,000,000 shares authorized; 22,193,616 shares issued and outstanding as of July 31, 2024; 16,902,546 shares issued and outstanding as of January 31, 2024

 

 

2

 

 

 

1

 

Additional paid-in capital

 

 

88,471

 

 

 

86,991

 

Accumulated deficit

 

 

(70,835 )

 

 

(68,386 )

Total stockholders’ equity

 

$17,638

 

 

$18,606

 

Total liabilities and stockholders’ equity

 

$21,812

 

 

$22,200

 

 

See accompanying notes to consolidated financial statements.

 

 
4

Table of Contents

  

Everything Blockchain, Inc.

Consolidated Statements of Operations

(Amounts in thousands, except share and per share data)

 

For the Three Months Ended

For the Six Months Ended

July 31,

July 31,

2024

2023

2024

2023

(unaudited)

Revenue

$63$66$126$127

Cost of sales

----

Gross profit

6366126127

Selling, general, and administrative

5127761,2941,618

Stock based compensation

3736508031,366

Depreciation and amortization

2033040661

Total operating expenses

1,0881,4562,5033,045

Loss from operations

(1,025 )(1,390 )(2,377 )(2,918 )

Other expense, net

(40 )(1,314 )(72 )(1,315 )

Loss continuing operations before income taxes

(1,065 )(2,704 )(2,449 )(4,233 )

Income tax expense

---7

Loss from continuing operations

(1,065 )(2,704 )(2,449 )(4,240 )

Loss from discontinued operations, net of tax

-(388 )-(670 )

Net loss

$(1,065 )$(3,092 )$(2,449 )$(4,910 )

Basic and diluted loss per share:

Continuing operations

$(0.05 )$(0.27 )$(0.13 )$(0.43 )

Discontinued operations

$-$(0.04 )$-$(0.07 )

Basic and diluted loss per share

$(0.05 )$(0.31 )$(0.13 )$(0.49 )

Weighted average shares outstanding – basic and diluted

21,174,2979,923,90419,105,8179,923,304

 

   See accompanying notes to consolidated financial statements.   

 

 
5

Table of Contents

 

Everything Blockchain, Inc.

Consolidated Statements of Stockholders’ Equity

(Amounts in thousands)

 

 

 

Preferred Stock

 

 

Common Stock

 

 

Treasury

 

 

Additional 

Paid-in

 

 

Receivable

from

 

 

Accumulated 

 

 

Total

Stockholders'

 

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Stock

 

 

Capital

 

 

Shareholder

 

 

Deficit

 

 

Equity

 

 

 

(unaudited)

 

Balance  January 31, 2023

 

 

1,600

 

 

$-

 

 

 

9,923

 

 

$1

 

 

$(1,691 )

 

$85,975

 

 

$(200 )

 

$(60,535 )

 

$23,550

 

Warrant exercise

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

200

 

 

 

-

 

 

 

200

 

Stock based compensation

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,215

 

 

 

-

 

 

 

-

 

 

 

1,215

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(4,910 )

 

 

(4,910 )

Balance  July 31, 2023

 

 

1,600

 

 

$-

 

 

 

9,923

 

 

$1

 

 

$(1,691 )

 

$87,190

 

 

$-

 

 

$(65,445 )

 

$20,055

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance  January 31, 2024

 

 

1,503

 

 

$-

 

 

 

16,903

 

 

$1

 

 

$-

 

 

$86,991

 

 

$-

 

 

$(68,386 )

 

$18,606

 

Conversion of Series C Preferred into common stock

 

 

(1,053 )

 

 

-

 

 

 

4,096

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Issuance of common stock

 

 

-

 

 

 

-

 

 

 

953

 

 

 

1

 

 

 

-

 

 

 

528

 

 

 

-

 

 

 

-

 

 

 

529

 

Stock issued in exchange for accounts payable

 

 

-

 

 

 

-

 

 

 

242

 

 

 

-

 

 

 

-

 

 

 

186

 

 

 

-

 

 

 

-

 

 

 

186

 

Stock based compensation

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

766

 

 

 

-

 

 

 

-

 

 

 

766

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,449 )

 

 

(2,449 )

Balance  July 31, 2024

 

 

450

 

 

$-

 

 

 

22,194

 

 

$2

 

 

$-

 

 

$88,471

 

 

$-

 

 

$(70,835 )

 

$17,638

 

 

See accompanying notes to consolidated financial statements.

 

 
6

Table of Contents

  

Everything Blockchain, Inc.

Consolidated Statements of Cash Flows

(Amounts in thousands)

 

 

 

 

 

 

 

 

 

For the Six Months Ended

July 31,

 

 

 

2024

 

 

2023

 

 

 

(unaudited)

 

Cash flows from operating activities:

 

 

 

 

 

 

Net Loss

 

$(2,449 )

 

$(4,910 )

Adjustments to reconcile net loss to net

 

 

 

 

 

 

 

 

cash used in operating activities:

 

 

 

 

 

 

 

 

Loss from discontinued operations

 

 

-

 

 

 

670

 

Stock based compensation

 

 

803

 

 

 

1,366

 

Realized net gain on investment in cryptocurrency

 

 

-

 

 

 

(9 )

Fair value adjustment to cryptocurrency

 

 

-

 

 

 

1,302

 

Amortization and depreciation

 

 

406

 

 

 

61

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Prepaid expenses

 

 

(20 )

 

 

(148 )

Other assets

 

 

(90 )

 

 

150

 

Accounts payable to related party

 

 

-

 

 

 

591

 

Accounts payable and accrued expenses

 

 

486

 

 

 

671

 

Cash used in operating activities of continuing operations

 

 

(864 )

 

 

(256 )

Cash used in operating activities of discontinued operations

 

 

-

 

 

 

(348 )

Net cash used in operating activities

 

 

(864 )

 

 

(604 )

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Proceeds from cryptocurrencies, net

 

 

-

 

 

 

170

 

Capital expenditures

 

 

-

 

 

 

(510 )

Cash used in investing activities of continuing operations

 

 

-

 

 

 

(340 )

Cash used in investing activities of discontinued operations

 

 

-

 

 

 

(50 )

Net cash used in investing activities

 

 

-

 

 

 

(390 )

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Proceeds from debt – related party

 

 

163

 

 

 

-

 

Proceeds from debt

 

 

227

 

 

 

-

 

Payment of debt

 

 

(111 )

 

 

(9 )

Proceeds from issuance of common stock

 

 

529

 

 

 

-

 

Proceeds from exercise of warrants

 

 

-

 

 

 

200

 

Net cash provided by financing activities

 

 

808

 

 

 

191

 

Net Change in Cash

 

 

(56 )

 

 

(803 )

Cash, beginning of period – continuing operations

 

 

60

 

 

 

657

 

Cash, beginning of period – discontinued operations

 

 

-

 

 

 

167

 

Cash, end of period

 

 

4

 

 

 

21

 

Cash from discontinuing operations, end of period

 

 

-

 

 

 

20

 

Cash from continuing operations, end of period

 

$4

 

 

$1

 

 

 

 

 

 

 

 

 

 

Supplemental Disclosure of Cash Flows Information:

 

 

 

 

 

 

 

 

Cash paid for interest

 

$43

 

 

$54

 

 

 

 

 

 

 

 

 

 

Non-cash Investing and Financing Activities:

 

 

 

 

 

 

 

 

Issuance of common stock for services

 

$186

 

 

$-

 

Acquisition of cryptocurrency

 

 

-

 

 

 

2,242

 

 

See accompanying notes to consolidated financial statements.

 

 
7

Table of Contents

 

Everything Blockchain, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

 

Note 1. Organization and Basis of Presentation

 

The accompanying unaudited consolidated financial statements of Everything Blockchain, Inc. (“EBI”) and its consolidated subsidiaries (collectively, the “Company”, “we”, “our”) have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) and the rules of the Securities and Exchange Commission (the “SEC”). All significant intercompany accounts and transactions have been eliminated in consolidation.

 

Description of Business

 

The Company is primarily engaged in the business of consulting and developing data management, blockchain and cybersecurity related solutions.

 

Subsidiaries of the Company

 

The subsidiaries of the Company are Render Payment Corp., DataStone, Inc., Vengar Technologies, Inc., Everything Blockchain Technology Corporation, and EBI International, Inc.

 

Note 2. Summary of Significant Accounting Policies

 

Principles of Consolidation

 

The consolidated financial statements include the accounts of EBI and its wholly owned subsidiaries.

 

Unaudited Interim Financial Information

 

The Company’s unaudited consolidated financial statements have been prepared in accordance with GAAP and pursuant to the rules and regulations of the SEC. Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted from this report, as is permitted by such rules and regulations. Accordingly, these consolidated financial statements should be read in conjunction with the audited financial statements as of and for the year ended January 31, 2024, and the notes thereto included in the Company’s Annual Report on Form 10-K for the year ended January 31, 2024, filed with the SEC on May 15, 2024 (the “2024 Annual Report”). The results for any interim period are not necessarily indicative of results for any future period.

 

The unaudited consolidated financial statements have been prepared on the same basis as the audited financial statements. In the opinion of the Company’s management, the accompanying unaudited consolidated financial statements contain all adjustments that are necessary to present fairly the Company’s financial position and results of operations for the interim periods presented. The results for the three and six months ended July 31, 2024, are not necessarily indicative of the results for the year ending January 31, 2025, or for any future period.

 

As of July 31, 2024, there have been no material changes in the Company’s significant accounting policies from those that were disclosed in the 2024 Annual Report.

 

Use of Estimates

 

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, and disclosures of contingent assets and liabilities as of the date of the consolidated financial statements and reported amounts of revenues and expenses during the reporting period. Management bases its estimates on historical experience and on various assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. The most significant estimates and judgments relate to revenue recognition; allowance for doubtful accounts; valuation of long-lived assets and finite-lived intangible assets; recoverability of goodwill; acquisition method of accounting; contingencies; and income taxes.

 

On a regular basis, management reviews its estimates utilizing currently available information, changes in facts and circumstances, historical experience, and reasonable assumptions. After such reviews, and if deemed appropriate, those estimates are adjusted accordingly. Actual results could differ from those estimates.

 

 
8

Table of Contents

 

Revenue Recognition Policies

 

Our revenue is derived from the subscription, non-software related hosted services, term-based and perpetual licensing of software products, associated software maintenance and support plans, consulting services, training, and technical support. Most of our customer arrangements involve multiple solutions and various license rights, bundled with post-contract customer support and other meaningful rights that together provide a complete end-to-end solution to the customer. 

 

Services revenue. We generate services revenue via consulting services and software development. The Company is engaged in developing, engineering, and designing blockchain projects.

 

We recognize revenue when control of the promised goods or services is transferred to our customers, in an amount that reflects the consideration we expect to be entitled to in exchange for those goods or services.

 

We determine revenue recognition through the following steps:

 

 

·

identification of the contract, or contracts, with a customer;

 

 

 

 

·

identification of the performance obligations in the contract;

 

 

 

 

·

determination of the transaction price;

 

 

 

 

·

allocation of the transaction price to the performance obligations in the contract; and

 

 

 

 

·

recognition of revenue when, or as, we satisfy a performance obligation.

 

Concentration of Credit Risk and Significant Customers

 

Financial instruments which potentially subject the Company to a concentration of credit risk consist principally of temporary cash investments and accounts receivable.

 

The Company establishes an allowance for doubtful accounts when events and circumstances regarding the collectability of its receivables or the selling of its commodities warrant based upon factors such as the credit risk of specific customers, historical trends, other information, and past bad debt history. The outstanding balances are stated net of an allowance for doubtful accounts.

 

Our cash balances are maintained in accounts held by major banks and financial institutions located in the United States. The Company may occasionally maintain amounts on deposit with a financial institution that are in excess of the federally insured limit of $250,000. The risk is managed by maintaining all deposits in high-quality financial institutions. The Company had $0 in excess of federally insured limits on July 31, 2024 and January 31, 2024.

 

 
9

Table of Contents

 

Cash and Cash Equivalents

 

The Company includes in cash and cash equivalents all short-term, highly liquid investments that mature within three months of the date of purchase. Cash equivalents consist principally of investments in interest-bearing demand deposit accounts and liquidity funds with financial institutions and are stated at cost, which approximates fair value. The Company had no cash equivalents as of July 31, 2024 and January 31, 2024.

 

Basic and Diluted Net Earnings (Loss) Per Share

 

The Company follows ASC Topic 260 – Earnings Per Share, and FASB 2015-06, Earnings Per Share to account for earnings per share. Basic earnings per share (“EPS”) calculations are determined by dividing net income (loss) by the weighted average number of shares of common stock outstanding during the period. Diluted EPS calculations are determined by dividing net income (loss) by the weighted average number of common shares outstanding plus the dilutive effect, calculated using (i) the “treasury stock” method for warrants and (ii) the “if converted” method for the preferred stock if their inclusion would not have been anti-dilutive.

 

Fair Value Measurements 

 

The Company measures assets and liabilities at fair value based on an expected exit price as defined by the authoritative guidance on fair value measurements, which represents the amount that would be received on the sale of an asset or paid to transfer a liability, as the case may be, in an orderly transaction between market participants. As such, fair value may be based on assumptions that market participants would use in pricing an asset or liability. The authoritative guidance on fair value measurements establishes a consistent framework for measuring fair value on either a recurring or nonrecurring basis whereby inputs, used in valuation techniques, are assigned a hierarchical level.

 

The following are the hierarchical levels of inputs to measure fair value:

 

- Level 1:

Quoted prices in active markets for identical instruments;

- Level 2:

Other significant observable inputs (including quoted prices in active markets for similar instruments);

- Level 3:

Significant unobservable inputs (including assumptions in determining the fair value of certain investments).

 

The carrying values for cash and cash equivalents, accounts receivable, other current assets, accounts payable and accrued liabilities, and deferred revenue approximate their fair value due to their short maturities.

 

Note 3. Going Concern

 

The Company’s consolidated financial statements are prepared in accordance with GAAP, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. Because the business is new and has a limited history, no certainty of continuation can be stated. The accompanying financial statements for the three and six months ended July 31, 2024 and 2023 have been prepared to assume that we will continue as a going concern, which contemplates the realization of assets and satisfaction of liabilities in the normal course of business.

 

The Company has had historically negative cash flow and net losses. Though the year ended January 31, 2022 resulted in positive cash flow and net income, there are no assurances the Company will generate a profit or obtain positive cash flow in the future. The Company has sustained its solvency through the support of its shareholder and chairman, Michael Hawkins, or companies controlled by Michael Hawkins, which raise substantial doubt about its ability to continue as a going concern.

 

Management is taking steps to raise additional funds to address its operating and financial cash requirements to continue operations in the next twelve months. Management has devoted a significant amount of time to the raising of capital from additional debt and equity financing. However, the Company’s ability to continue as a going concern is dependent upon raising additional funds through debt and equity financing and generating revenue. There are no assurances the Company will receive the funding or generate the revenue necessary to fund operations. The financial statements contain no adjustments for the outcome of this uncertainty.

 

 
10

Table of Contents

 

Note 4. Discontinued Operations

 

On October 31, 2023, the Board of Directors approved, and the Company completed, the sale of Mercury to Chris Carter, founder and CEO of Mercury.

 

In the consolidated statements of cash flows, the cash flows of discontinued operations were separately classified or aggregated under operating and investing activities.

 

The remaining notes to the consolidated financial statements were updated to reflect the impact of these discontinued operations. All discussions and amounts in the consolidated financial statements and related notes for all periods presented relate to continuing operations, unless otherwise noted.

 

The following table summarizes the results of discontinued operations (in thousands).

 

 

 

For the Three Months Ended July 31,

2023

 

 

For the Six Months Ended July 31,

2023

 

Revenue

 

$404

 

 

$605

 

Cost of sales

 

 

80

 

 

 

131

 

Gross profit

 

 

324

 

 

 

474

 

Selling, general, and administrative

 

 

662

 

 

 

1,050

 

Depreciation and amortization

 

 

29

 

 

 

57

 

Total operating expenses

 

 

691

 

 

 

1,107

 

Loss from operations

 

 

(367 )

 

 

(633 )

Other expense, net

 

 

(21 )

 

 

(37 )

Loss before income taxes

 

 

(388 )

 

 

(670 )

Income tax benefit

 

 

-

 

 

 

-

 

Net loss

 

$(388 )

 

$(670 )

 

 
11

Table of Contents

 

Note 5. Intangible Assets

 

Intangible assets consist of the following:

 

 

 

As of July 31, 2024

 

 

 

Gross

 Amount

 

 

Accumulated

 Amortization

 

 

Net

Carrying

Amount

 

 

 

(in thousands)

 

IP/Technology

 

$5,163

 

 

$551

 

 

$4,612

 

 

 

 

As of January 31, 2024

 

 

 

Gross

 Amount

 

 

Accumulated

 Amortization

 

 

Net

Carrying

Amount

 

 

 

(in thousands)

 

IP/Technology

 

$5,163

 

 

$146

 

 

$5,017

 

 

The Company’s IP/Technology is amortized over five years.

 

 
12

Table of Contents

 

Note 6. Property, Plant and Equipment

 

Property, plant and equipment consisted of the following (in thousands):

 

 

 

As of

 

 

 

July 31,

2024

 

 

January 31,

2024

 

Computer equipment and computer software

 

$19

 

 

$19

 

Less: Accumulated depreciation

 

 

(18 )

 

 

(17 )

Total property, plant and equipment, net

 

$1

 

 

$2

 

 

Note 7. Debt

 

On July 14, 2023, a board director of the Company loaned it $55,000, representing half of the Company’s employee retention credit refund, which the Company expects to receive this year. The note calls for the payment of the principal sum of $55,000 plus interest of $12,500 for a total of $67,500. During the six months ended July 31, 2024, the director lent the Company additional funds, which increased the outstanding balance to $85,364. The maturity date of the note is upon receipt of the employee retention credit refund.

 

On September 7, 2023, Epic Industry Corp (“Epic”), a wholly owned company of Michael Hawkins the Company’s Chairman, formalized its loans to the Company in a $1.0 million note. The note includes a mechanism to increase the amount of the note with the mutual consent of Epic and the Company. As of July 31, 2024, the note balance is $1.3 million. Monthly interest only payments at an annual rate of 4% will be made through the maturity date of February 1, 2025. If interest payments are made late after the cure period, the interest due shall be recalculated at the highest rate authorized by Florida law, which is 18% per annum. Epic in its sole discretion, at any time prior to the maturity date, may convert the principal, partial principal, and/or interest due into shares of the Company’s common stock at a static price of $1.00 per share.

 

On November 27, 2023, the Company entered into a note for $149,500 with a net payment to the Company of $125,000 after an original issue discount of $19,500 and expenses of $5,000. There is a one-time interest charge of 11% which is paid back along with principal over nine monthly payments beginning with the first payment due on December 30, 2023. The maturity date of the note is August 30, 2024.

 

On March 21, 2024, the Company entered into a note for $83,300 with a net payment to the Company of $65,000 after an original issue discount of $13,300 and expenses of $5,000. There is a one-time interest charge of 14% which is paid back along with principal over the term of the note beginning with the first payment due on September 30, 2024. The maturity date of the note is December 30, 2024.

 

On July 26, 2024, the Company entered into a note for $120,000 with a net payment to the Company of $95,000 after an original issue discount of $20,000 and expenses of $5,000. There is a one-time interest charge of 10% which is paid back along with principal over the term of the note beginning with the first payment due on August 30, 2024. The maturity date of the note is April 30, 2025.

 

Note 8. Commitments and Contingencies

 

The Company reports and accounts for its commitments and contingencies in accordance with ASC 440 – Commitments and ASC 450 – Contingencies. We recognize a loss on a contingency when it is probable a loss will be incurred and that the amount of the loss can be reasonably estimated. No loss contingencies have been recorded for the three and six months ended July 31, 2024 and 2023.

 

Note 9. Legal Proceedings

 

The Company may be subject to legal proceedings and claims arising from contracts or other matters from time to time in the ordinary course of business. Management is not aware of any pending or threatened litigation where the ultimate disposition or resolution could have a material adverse effect on the Company’s financial position, results of operations or liquidity.

 

 
13

Table of Contents

 

Note 10. Related Parties and Related Party Transactions

 

Related party balance sheet items (in thousands)

 

 

 

As of July 31,

2024

 

 

As of January 31,

 2024

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$245

 

 

$158

 

Loans payable

 

 

1,363

 

 

 

1,199

 

 

Related party income statement items (in thousands)

 

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

 

July 31,

 

 

July 31,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consulting expenses

 

$66

 

 

$66

 

 

$164

 

 

$132

 

Stock based compensation

 

 

354

 

 

 

650

 

 

 

728

 

 

 

1,300

 

Payroll expenses

 

 

146

 

 

 

120

 

 

 

236

 

 

 

239

 

 

Loans

 

On July 14, 2023, a board director of the Company loaned it $55,000, representing half of the Company’s employee retention credit refund, which the Company expects to receive this year. The note calls for the payment of the principal sum of $55,000 plus interest of $12,500 for a total of $67,500. During the six months ended July 31, 2024, the director lent the Company additional funds, which increased the outstanding balance to $85,364. The maturity date of the note is upon receipt of the employee retention credit refund.

 

On September 7, 2023, Epic formalized its loans to the Company in a $1.0 million note. The note includes a mechanism to increase the amount of the note with the mutual consent of Epic and the Company. As of July 31, 2024, the note balance is $1.3 million. Monthly interest only payments at an annual rate of 4% will be made through the maturity date of February 1, 2025. If interest payments are made late after the cure period, the interest due shall be recalculated at the highest rate authorized by Florida law, which is 18% per annum. Epic in its sole discretion, at any time prior to the maturity date, may convert the principal, partial principal, and/or interest due into shares of the Company’s common stock at a static price of $1.00 per share.

 

Equity

 

During the six months ended July 31, 2024, in a series of transactions, the Company sold a total of 903,387 shares of common stock for $0.5 million to OEM partner, Alamo City Engineering Services, Inc. (“ACES”), which is owned by our board member Craig Stephens.

 

 
14

Table of Contents

 

Note 11. Stockholders’ Equity

 

Common Stock

 

As of July 31, 2024 and January 31, 2024, the Company had 200 million common shares authorized. As of July 31, 2024, the Company had 22,193,616 shares issued and outstanding. As of January 31, 2024, the Company had 16,902,546 common shares issued and outstanding. 

 

On April 9, 2024, we sold 50,000 shares of common stock to a third party for $28,500.

 

On May 15, 2024, ACES elected to convert 1,052,632 shares of Series C Preferred Stock into 4,095,948 shares of common stock.

 

During the six months ended July 31, 2024, the Company issued 241,735 shares of common stock for services that totaled $0.2 million.

 

During the six months ended July 31, 2024, in a series of transactions, the Company sold a total of 903,387 shares of common stock for $0.5 million to ACES.

 

During the three and six months ended July 31, 2024, stock-based compensation expense related to stock grants was $0 and $37,000, respectively, from a grant to an employee. During the three and six months ended July 31, 2023, stock-based compensation expense related to stock grants was $75,000 and $150,000, respectively, from a grant to an employee.

 

Preferred Stock

 

Series A Preferred Stock

 

As of July 31, 2024 and January 31, 2024, the Company had one million Series A Preferred shares, par value $0.0001, authorized, with 150,000 Series A Preferred shares issued and outstanding. The Series A Preferred stock converts into common stock at the option of the holder of the Series A Preferred. The conversion rate for every one share of Series A Preferred stock is 50 shares of common stock. Each share of Series A Preferred stock entitles the holder to 1,000 votes. Holders of Series A Preferred are entitled to share ratably in dividends, if any are declared. There are no redemption rights. In the event of dissolution, the holders of Series A Preferred are entitled to share pro rata all assets remaining after payment in full of all liabilities. 

 

 
15

Table of Contents

 

Series C Preferred Stock

 

As of July 31, 2024 and January 31, 2024, the Company had 10 million Series C Preferred shares, par value $0.0001, authorized. As of July 31, 2024, the Company had 300,000 shares issued and outstanding. As of January 31, 2024, the Company had 1,352,632 shares issued and outstanding. The Series C Preferred Stock shall rank senior to the Company’s common stock and Series A Preferred Stock. Each holder of Series C Preferred Stock is entitled to one (1) vote for each share of Series C Preferred Stock held on all matters submitted to a vote of stockholders. Each share of Series C Preferred Stock shall be convertible, at the discretion of the holders, into shares of common stock. The number of common shares issued shall be at the rate of 30% less than the volume-weighted average price or $5.00 per share whichever is less.

 

On May 15, 2024, ACES elected to convert 1,052,632 shares of Series C Preferred Stock into 4,095,948 shares of common stock.

 

Note 12. Warrants

 

A summary of warrant activity for six months ended July 31, 2024 is as follows:

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

Average

 

 

 

 

 

 

Conversion

 

 

 

Shares

 

 

Price

 

 

 

 

 

 

 

 

Warrants outstanding at January 31, 2024

 

 

2,611,000

 

 

$1.09

 

Cancelled/Expired

 

 

(100,000 )

 

 

1.00

 

Warrants outstanding at July 31, 2024

 

 

2,511,000

 

 

$1.10

 

 

During the three months ended July 31, 2024, stock-based compensation expense related to warrant grants was $373,000, which consisted of grants to employees of $250,000, directors of $104,000, and consultants of $19,000. During the six months ended July 31, 2024, stock-based compensation expense related to warrant grants was $766,000, which consisted of grants to employees of $499,000, directors of $229,000, and consultants of $38,000.

 

During the three months ended July 31, 2023, stock-based compensation expense related to warrant grants was $575,000, which consisted of grants to employees of $338,000 and directors of $237,000. During the six months ended July 31, 2023, stock-based compensation expense related to warrant grants was $1,215,000, which consisted of grants to employees of $675,000, directors of $474,000, and consultants of $66,000.

 

 
16

Table of Contents

 

Note 13. Income Taxes

 

Our consolidated effective income tax rate for the three and six months ended July 31, 2024 and 2023 was 0%.

 

Note 14. Net Loss Per Common Share

 

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

 

July 31,

 

 

July 31,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

 

(in thousands, except per share data)

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

Loss from continuing operations

 

$(1,065)

 

$(2,704)

 

$(2,449)

 

$(4,240)

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from discontinued operations

 

 

-

 

 

 

(388)

 

 

-

 

 

 

(670)

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$(1,065)

 

$(3,092)

 

$(2,449)

 

$(4,910)

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

21,174

 

 

 

9,924

 

 

 

19,106

 

 

 

9,923

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Preferred stock

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Diluted shares outstanding

 

 

21,174

 

 

 

9,924

 

 

 

19,106

 

 

 

9,923

 

Basic and diluted:

 

 

 

 

 

$

 

 

 

 

 

 

 

 

 

Continuing operations

 

$(0.05)

 

$(0.27)

 

$(0.13)

 

$(0.43)

Discontinued operations

 

$-

 

 

$(0.04)

 

$-

 

 

$(0.07)

Basic and diluted loss per share

 

$(0.05)

 

$(0.31)

 

$(0.13)

 

$(0.49)

 

Note 15. Subsequent Events

 

In August 2024, the Company was unable to make a debt payment. The lender chose to take payment in the form of Company common stock. Therefore, the Company issued to the lender 249,031 shares of common stock in lieu of payment of $37,500.

 

 
17

Table of Contents

  

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

You should read the following discussion and analysis of our financial condition, results of operations and cash flows in conjunction with our consolidated financial statements and the related notes presented in this report and in our Annual Report.

 

FORWARD-LOOKING STATEMENTS

 

Certain statements in this section contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. All statements contained in this report and not clearly historical in nature are forward-looking, and the words “may,” “will,” “should,” “could,” “would,” “expects,” “plans,” “anticipates,” “believes,” “estimates,” “projects,” “predicts,” “intends,” “potential,” and similar expressions (as well as other words or expressions referencing future events, conditions or circumstances) generally are intended to identify forward-looking statements. Any statements in this report that are not historical facts are forward-looking statements. Actual results may differ materially from those discussed from time to time in the Company’s SEC filings. The Company undertakes no obligation to update or revise any forward-looking statement for events or circumstances after the date on which such statement is made except as required by law.

 

OVERVIEW

 

The overview of the MD&A highlights selected information and does not contain all of the information that is important to readers of this Quarterly Report on Form 10-Q.

 

The Company is primarily engaged in the business of consulting and developing data management, blockchain and cybersecurity related solutions. We are a technology company that is blending blockchain, zero-trust, and database management technology to create a platform to solve real world, practical business problems. Our business model is based on building recurring revenue through software subscriptions, licensing agreements, and transaction fees. Our patent-pending advances in blockchain engineering deliver the essential elements needed for real-world business use: speed, security, and energy efficiency. Currently, our lines of business are EB Advise, BuildDB and EB Control.

 

Our website can be found at www.everythingblockchain.io, which is not incorporated as part of this Form 10-Q.

 

EMPLOYEES

 

As of July 31, 2024, the Company has 5 employees.

 

Available Information

 

All reports of the Company filed with the SEC are available free of charge through the SEC’s website at www.sec.gov. In addition, the public may read and copy materials filed by the Company at the SEC’s Public Reference Room located at 100 F Street, N.E., Washington, D.C. 20549. The public may also obtain additional information on the operation of the Public Reference Room by calling the Commission at 1-800-SEC-0330.

 

 
18

Table of Contents

 

Critical Accounting Policies and Estimates

 

Our discussion and analysis of our financial condition and results of operations are based upon our financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues, and expenses. On an ongoing basis, we evaluate our estimates, including those related to uncollectible receivables, inventory valuation, deferred compensation, and contingencies.

 

We base our estimates on historical performance and on various other assumptions that we believe to be reasonable under the circumstances. These estimates allow us to make judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. If actual results or events differ materially from those contemplated by us in making these estimates, our reported financial condition, and results of operations for future periods could be materially affected.

 

Results of Operations

 

Our operating results for the three and six months ended July 31, 2024 and 2023 are summarized as follows (in thousands):

 

 

 

For the Three Months Ended

July 31,

 

 

For the Six Months Ended

July 31,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

 

(in thousands)

 

Revenue

 

$63

 

 

$66

 

 

$126

 

 

$127

 

Cost of sales

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Gross profit

 

 

63

 

 

 

66

 

 

 

126

 

 

 

127

 

Selling, general, administrative

 

 

512

 

 

 

776

 

 

 

1,294

 

 

 

1,618

 

Stock based compensation

 

 

373

 

 

 

650

 

 

 

803

 

 

 

1,366

 

Depreciation and amortization

 

 

203

 

 

 

30

 

 

 

406

 

 

 

61

 

Total operating expenses

 

 

1,088

 

 

 

1,456

 

 

 

2,503

 

 

 

3,045

 

Loss from operations

 

 

(1,025 )

 

 

(1,390 )

 

 

(2,377 )

 

 

(2,918 )

Other expense, net

 

 

(40 )

 

 

(1,314 )

 

 

(72 )

 

 

(1,315 )

Loss from continuing operations before income taxes

 

 

(1,065 )

 

 

(2,704 )

 

 

(2,449 )

 

 

(4,233 )

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

7

 

Loss from continuing operations

 

 

(1,065 )

 

 

(2,704 )

 

 

(2,449 )

 

 

(4,240 )

Loss from discontinued operations, net of tax

 

 

-

 

 

 

(388 )

 

 

-

 

 

 

(670 )

Net loss

 

$(1,065 )

 

$(3,092 )

 

$(2,449 )

 

$(4,910 )

 

Revenue

 

Revenue for the three and six months ended July 31, 2024 and 2023 was $0.1 million from consulting services.

 

 
19

Table of Contents

 

Operating Expenses

 

Operating expenses primarily consist of selling, general and administrative expenses, stock-based compensation expense, and amortization and depreciation expense. Selling, general and administrative expenses primarily consist of personnel costs, consultant fees, professional fees, computer and internet expenses, marketing expenses, utilities expenses, meals and entertainment, office supplies, and reporting fees.

 

Operating expenses for the three months ended July 31, 2024 were $1.1 million compared to $1.5 million for the three months ended July 31, 2023. The primary reason for the decrease was due to decreases in stock-based compensation of $0.3 million and professional fees of $0.2 million, partially offset by an increase in depreciation and amortization of $0.2 million.

 

Operating expenses for the six months ended July 31, 2024 were $2.5 million compared to $3.0 million for the six months ended July 31, 2023. The primary reason for the decrease was due to decreases in stock-based compensation of $0.6 million and professional fees of $0.3 million, partially offset by an increase in depreciation and amortization of $0.3 million.

 

Loss from Operations

 

Loss from operations for the three months ended July 31, 2024 was $1.0 million compared to $1.4 million for the three months ended July 31, 2023. Loss from operations for the six months ended July 31, 2024 was $2.4 million compared to $2.9 million for the six months ended July 31, 2023. The primary reasons for the decrease in loss from operations were due to the decrease in operating expenses as discussed above. 

 

Other Expense

 

Other income (expense) consists primarily of fair market value adjustments to cryptocurrency and interest income and expense.

 

Other expense, net for the three months ended July 31, 2024 was $0 million compared to $1.3 million for the three months ended July 31, 2023. Other expense, net for the three months ended July 31, 2023 consists primarily of fair market value expense adjustments related to cryptocurrency of $1.3 million.

 

Other expense, net for the six months ended July 31, 2024 was $0.1 million compared to $1.3 million for the six months ended July 31, 2023. Other expense, net for the six months ended July 31, 2023 consists primarily of fair market value expense adjustments related to cryptocurrency of $1.3 million.

 

Adjusted EBITDA

 

The Company reports all financial information required in accordance with GAAP. The Company believes, however, that evaluating its ongoing operating results will be enhanced if it also discloses certain non-GAAP information.

 

Adjusted EBITDA, which is a non-GAAP financial measure, is defined by the Company as net income (loss) plus net interest income, income tax (benefit) expense, depreciation and amortization, and stock-based compensation.

 

Adjusted EBITDA should not be considered an alternative to net income, operating income, net cash provided by operating activities, or any other measure of financial performance or liquidity presented in accordance with GAAP. In addition, Adjusted EBITDA presented by other companies may not be comparable to our presentation since each company may define these terms differently.

 

 
20

Table of Contents

 

The table below reconciles Adjusted EBITDA, which is a non-GAAP financial measure, to net loss.

 

 

 

For the Three Months Ended

July 31,

 

 

For the Six Months Ended

July 31,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

 

(in thousands)

 

Net loss

 

$(1,065 )

 

$(3,092 )

 

$(2,449 )

 

$(4,910 )

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

7

 

Stock based compensation

 

 

373

 

 

 

650

 

 

 

803

 

 

 

1,366

 

Depreciation and amortization

 

 

203

 

 

 

59

 

 

 

406

 

 

 

118

 

Net interest expense

 

 

40

 

 

 

37

 

 

 

72

 

 

 

54

 

Adjusted EBITDA

 

$(449 )

 

$(2,346 )

 

$(1,168 )

 

$(3,365 )

 

Analysis of Cash Flows

 

Operating Activities

 

Net cash used in operating activities – continuing operations was $0.9 million for the six months ended July 31, 2024. We had net loss of $2.4 million from continuing operations, which included stock-based compensation of $0.8 million.

 

Net cash used in operating activities – continuing operations was $0.3 million for the six months ended July 31, 2023. We had net loss of $4.2 million from continuing operations, which included fair value adjustments to cryptocurrency of $1.3 million and stock-based compensation of $1.4 million.

 

Net cash used in operating activities – discontinued operations was $0.3 million for the six months ended July 31, 2023. We had net loss of $0.7 million from discontinued operations.

 

 
21

Table of Contents

 

Investing Activities

 

Net cash used in investing activities – continuing operations was $0 for the six months ended July 31, 2024, compared to $0.3 million for the six months ended July 31, 2023. During the six months ended July 31, 2023, we had capital expenditures of $0.5 million, partially offset by proceeds from cryptocurrencies of $0.2 million. 

 

Financing Activities

 

Net cash provided by financing activities was $0.8 million for the six months ended July 31, 2024, compared to $0.2 million for the six months ended July 31, 2023. During the six months ended July 31, 2024, we sold 953,387 shares of common stock for $0.5 million and borrowed an additional $0.4 million, which was partially offset by debt payments of $0.1 million. During the six months ended July 31, 2023, we received a $0.2 million receivable from a stockholder.

 

Liquidity and Capital Resources

 

We fund operations primarily through cash on hand, cash from sales of Common Stock and Series C Preferred Stock, debt, and exercises of warrants, and the support of Michael Hawkins.

 

On March 21, 2024, the Company entered into a note for $83,300 with a net payment to the Company of $65,000 after an original issue discount of $13,300 and expenses of $5,000. There is a one-time interest charge of 14% which is paid back along with principal over the term of the note beginning with the first payment due on September 30, 2024. The maturity date of the note is December 30, 2024.

 

On April 9, 2024, we sold 50,000 shares of common stock to a third party for $28,500.

 

On May 15, 2024, ACES elected to convert 1,052,632 shares of Series C Preferred Stock into 4,095,948 shares of common stock.

 

On July 26, 2024, the Company entered into a note for $120,000 with a net payment to the Company of $95,000 after an original issue discount of $20,000 and expenses of $5,000. There is a one-time interest charge of 10% which is paid back along with principal over the term of the note beginning with the first payment due on August 30, 2024. The maturity date of the note is April 30, 2025.

 

During the six months ended July 31, 2024, the Company issued 241,735 shares of common stock for services that totaled $0.2 million.

 

During the six months ended July 31, 2024, in a series of transactions, the Company sold a total of 903,387 shares of common stock for $0.5 million to ACES.

 

In August 2024, the Company was unable to make a debt payment. The lender chose to take payment in the form of Company common stock. Therefore, the Company issued to the lender 249,031 shares of common stock in lieu of payment of $37,500.

 

Off-Balance Sheet Arrangements

 

We did not have any material off-balance sheet arrangements as of July 31, 2024.

 

Going Concern

 

Our financial statements are prepared in accordance with GAAP, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. Because the business is relatively new and has a short history and relatively few sales, no certainty of continuation can be stated. The accompanying consolidated financial statements for the three and six months ended July 31, 2024 and 2023 have been prepared assuming that we will continue as a going concern, which contemplates the realization of assets and satisfaction of liabilities in the normal course of business.

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk

 

We are a smaller reporting company and therefore, we are not required to provide the information required by this Item of Form 10-Q.

 

 
22

Table of Contents

 

Item 4. Controls and Procedures

 

Evaluation of Disclosure Controls and Procedures

 

Disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) are designed to ensure that information required to be disclosed in reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms. Disclosure controls and procedures are also designed to ensure that such information is accumulated and communicated to management, including the principal executive officer and principal financial officer, to allow timely decisions regarding required disclosures.

  

We carried out an evaluation, under the supervision and with the participation of management, including our principal executive officer and principal financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of January 31, 2024. In designing and evaluating the disclosure controls and procedures, management recognizes that there are inherent limitations to the effectiveness of any system of disclosure controls and procedures, including the possibility of human error and the circumvention or overriding of the controls and procedures.

 

Accordingly, even effective disclosure controls and procedures can only provide reasonable assurance of achieving their desired control objectives. Additionally, in evaluating and implementing possible controls and procedures, management is required to apply its reasonable judgment. Based on the evaluation described above, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were not effective as of the end of the period covered by this report because we did not document our Sarbanes-Oxley Act Section 404 internal controls and procedures.

 

As funds become available to us, we expect to implement additional measures to improve disclosure controls and procedures such as implementing and documenting our internal controls procedures.

 

Changes in internal controls over financial reporting

 

There have been no changes in our internal control over financial reporting during the quarter ended July 31, 2024 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

Limitations on the Effectiveness of Controls

 

A control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that the control system’s objectives will be met. The Company’s management, including its principal executive officer and its principal financial officer, do not expect that the Company’s disclosure controls will prevent or detect all errors and all fraud. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Controls can also be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the controls. The design of any system of controls is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Over time, controls may become inadequate because of changes in conditions or deterioration in the degree of compliance with associated policies or procedures. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.

 

 
23

Table of Contents

 

PART II – OTHER INFORMATION

 

Item 1. Legal Proceedings

 

The Company is not involved in any legal proceedings which management believes will have a material effect upon the financial condition of the Company, nor are any such material legal proceedings anticipated.

 

Item 1A. Risk Factors

 

As a smaller reporting company, we are not required to provide the information required by this Item.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

 

On April 9, 2024, we sold 50,000 shares of common stock to a third party for $28,500.

 

During the six months ended July 31, 2024, the Company issued 241,735 shares of common stock for services that totaled $0.2 million.

 

During the six months ended July 31, 2024, in a series of transactions, the Company sold a total of 903,387 shares of common stock for $0.5 million to ACES.

 

Item 3. Defaults Upon Senior Securities

 

There have been no events that are required to be reported under this Item.

 

Item 4. Mine Safety Disclosures

 

There have been no events that are required to be reported under this Item.

 

Item 5. Other Information

 

There have been no events that are required to be reported under this Item.

 

 
24

Table of Contents

 

Item 6. Exhibits

 

31.1

 

Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

 

31.2

 

Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

 

32.1

 

Certification of Principal Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

 

 

32.2

 

Certification of Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

101.INS

 

Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document).

 

 

 

101.SCH

 

Inline XBRL Taxonomy Extension Schema Document.

 

 

 

101.CAL

 

Inline XBRL Taxonomy Extension Calculation Linkbase Document.

 

 

 

101.DEF

 

Inline XBRL Taxonomy Extension Definition Linkbase Document.

 

 

 

101.LAB

 

Inline XBRL Taxonomy Extension Labels Linkbase Document.

 

 

 

101.PRE

 

Inline XBRL Taxonomy Extension Presentation Linkbase Document.

 

 

 

104

 

Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101).

 

 
25

Table of Contents

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

Everything Blockchain, Inc.

 

 

 

 

 

Dated: September 16, 2024

By:

/s/ Toney Jennings

 

 

 

Toney Jennings

 

 

Its:

Chief Executive Officer

(Principal Executive Officer)

 

 

Dated: September 16, 2024

By:

/s/ William Regan

 

 

 

William Regan

 

 

Its:

Chief Financial Officer

(Principal Financial Officer)

 

 

 
26

 

nullnullnullnullv3.24.3
Cover - shares
6 Months Ended
Jul. 31, 2024
Aug. 31, 2024
Cover [Abstract]    
Entity Registrant Name Everything Blockchain, Inc.  
Entity Central Index Key 0001730869  
Document Type 10-Q  
Amendment Flag false  
Current Fiscal Year End Date --01-31  
Entity Small Business true  
Entity Shell Company false  
Entity Emerging Growth Company false  
Entity Current Reporting Status Yes  
Document Period End Date Jul. 31, 2024  
Entity Filer Category Non-accelerated Filer  
Document Fiscal Period Focus Q2  
Document Fiscal Year Focus 2025  
Entity Common Stock Shares Outstanding   22,468,297
Entity File Number 000-56142  
Entity Incorporation State Country Code FL  
Entity Tax Identification Number 82-1091922  
Entity Address Address Line 1 12574 Flagler Center Blvd  
Entity Address Address Line 2 Suite 101  
Entity Address City Or Town Jacksonville  
Entity Address State Or Province FL  
Entity Address Postal Zip Code 32258  
City Area Code 904  
Local Phone Number 454-2111  
Document Quarterly Report true  
Document Transition Report false  
Entity Interactive Data Current Yes  
v3.24.3
Consolidated Balance Sheets - USD ($)
$ in Thousands
Jul. 31, 2024
Jan. 31, 2024
Current assets    
Cash $ 4 $ 60
Prepaid expenses 172 189
Other assets 298 207
Total current assets 474 456
Property, plant and equipment, net 1 2
Goodwill 16,504 16,504
Intangible assets, net 4,612 5,017
Other assets 221 221
Total assets 21,812 22,200
Current liabilities    
Accounts payable and accrued expenses 2,143 1,843
Current portion of long-term debt 1,627 215
Reserve for legal settlements 154 154
Deferred revenue 250 250
Total current liabilities 4,174 2,462
Long-term liabilities    
Debt 0 1,132
Total long-term liabilities 0 1,132
Total liabilities 4,174 3,594
Stockholders' equity    
Common stock, $0.0001 par value, 200,000,000 shares authorized; 22,193,616 shares issued and outstanding as of July 31, 2024; 16,902,546 shares issued and outstanding as of January 31, 2024 2 1
Additional paid-in capital 88,471 86,991
Accumulated deficit (70,835) (68,386)
Total stockholders' equity 17,638 18,606
Total liabilities and stockholders' equity 21,812 22,200
Series A Preferred Stock [Member]    
Stockholders' equity    
Preferred stock, Value 0 0
Series C Preferred Stock [Member]    
Stockholders' equity    
Preferred stock, Value $ 0 $ 0
v3.24.3
Consolidated Balance Sheets (Parenthetical) - $ / shares
Jul. 31, 2024
Jan. 31, 2024
Common stock, par value $ 0.0001 $ 0.0001
Common stock, shares authorized 200,000,000 200,000,000
Common stock, shares issued 22,193,616 16,902,546
Common stock, shares outstanding 22,193,616 16,902,546
Series A Preferred Stock [Member]    
Preferred stock, par value $ 0.0001 $ 0.0001
Preferred stock, shares authorized 1,000,000 1,000,000
Preferred stock, shares issued 150,000 150,000
Preferred stock, shares outstanding 150,000 150,000
Series C Preferred Stock [Member]    
Preferred stock, par value $ 0.0001 $ 0.0001
Preferred stock, shares authorized 10,000,000 10,000,000
Preferred stock, shares issued 300,000 1,352,632
Preferred stock, shares outstanding 300,000 1,352,632
v3.24.3
Consolidated Statements of Operations (unaudited) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jul. 31, 2024
Jul. 31, 2023
Jul. 31, 2024
Jul. 31, 2023
Consolidated Statements of Operations (unaudited)        
Revenue $ 63 $ 66 $ 126 $ 127
Cost of sales 0 0 0 0
Gross profit 63 66 126 127
Selling, general, and administrative 512 776 1,294 1,618
Stock based compensation 373 650 803 1,366
Depreciation and amortization 203 30 406 61
Total operating expenses 1,088 1,456 2,503 3,045
Loss from operations (1,025) (1,390) (2,377) (2,918)
Other expense, net (40) (1,314) (72) (1,315)
Loss continuing operations before income taxes (1,065) (2,704) (2,449) (4,233)
Income tax expense 0 0 0 7
Loss from continuing operations (1,065) (2,704) (2,449) (4,240)
Loss from discontinued operations, net of tax 0 (388) 0 (670)
Net loss $ (1,065) $ (3,092) $ (2,449) $ (4,910)
Basic and diluted loss per share:        
Continuing operations $ (0.05) $ (0.27) $ (0.13) $ (0.43)
Discontinued operations 0 (0.04) 0 (0.07)
Basic and diluted loss per share $ (0.05) $ (0.31) $ (0.13) $ (0.49)
Weighted average shares outstanding - basic and diluted 21,174,297 9,923,904 19,105,817 9,923,304
v3.24.3
Consolidated Statements of Stockholders Equity (unaudited) - USD ($)
$ in Thousands
Total
Common Stock
Additional Paid-In Capital
Preferred Stock
Receivable From Shareholder
Accumulated Deficit
Treasury Stock
Balance, shares at Jan. 31, 2023   9,923   1,600      
Balance, amount at Jan. 31, 2023 $ 23,550 $ 1 $ 85,975 $ 0 $ (200) $ (60,535) $ (1,691)
Warrant exercise 200 0 0 0 200 0 0
Stock based compensation 1,215 0 1,215 0 0 0 0
Net loss (4,910) $ 0 0 $ 0 0 (4,910) 0
Balance, shares at Jul. 31, 2023   9,923   1,600      
Balance, amount at Jul. 31, 2023 20,055 $ 1 87,190 $ 0 0 (65,445) (1,691)
Balance, shares at Jan. 31, 2024   16,903   1,503      
Balance, amount at Jan. 31, 2024 18,606 $ 1 86,991 $ 0 0 (68,386) 0
Stock based compensation 766 0 766 0 0 0 0
Net loss (2,449) $ 0 0 $ 0 0 (2,449) 0
Conversion of Series C Preferred into common stock, shares   4,096   (1,053)      
Conversion of Series C Preferred into common stock, amount 0 $ 0 0 $ 0 0 0 0
Issuance of common stock, shares   953          
Issuance of common stock, amount 529 $ 1 528 0 0 0 0
Stock issued in exchange for accounts payable, shares   242          
Stock issued in exchange for accounts payable, amount 186 $ 0 186 $ 0 0 0 0
Balance, shares at Jul. 31, 2024   22,194   450      
Balance, amount at Jul. 31, 2024 $ 17,638 $ 2 $ 88,471 $ 0 $ 0 $ (70,835) $ 0
v3.24.3
Consolidated Statements of Cash Flows (unaudited) - USD ($)
$ in Thousands
6 Months Ended
Jul. 31, 2024
Jul. 31, 2023
Cash flows from operating activities:    
Net loss $ (2,449) $ (4,910)
Adjustments to reconcile net loss to net cash used in operating activities:    
Loss from discontinued operations 0 670
Stock based compensation 803 1,366
Realized net gain on investment in cryptocurrency 0 (9)
Fair value adjustment to cryptocurrency 0 1,302
Amortization and depreciation 406 61
Changes in operating assets and liabilities:    
Prepaid expenses (20) (148)
Other assets (90) 150
Accounts payable to related party 0 591
Accounts payable and accrued expenses 486 671
Cash used in operating activities of continuing operations (864) (256)
Cash used in operating activities of discontinued operations 0 (348)
Net cash used in operating activities (864) (604)
Cash flows from investing activities:    
Proceeds from cryptocurrencies, net 0 170
Capital expenditures 0 (510)
Cash used in investing activities of continuing operations 0 (340)
Cash used in investing activities of discontinued operations 0 (50)
Net cash used in investing activities 0 (390)
Cash flows from financing activities:    
Proceeds from debt - related party 163 0
Proceeds from debt 227 0
Payment of debt (111) (9)
Proceeds from issuance of common stock 529 0
Proceeds from exercise of warrants 0 200
Net cash provided by financing activities 808 191
Net Change in Cash (56) (803)
Cash, beginning of period - continuing operations 60 657
Cash, beginning of period - discontinued operations 0 167
Cash, end of period 4 21
Cash from discontinued operations, end of period 0 20
Cash from continued operations, end of period 4 1
Supplemental Disclosure of Cash Flows Information:    
Cash paid for interest 43 54
Non-cash Investing and Financing Activities:    
Issuance of common stock for services 186 0
Acquisition of cryptocurrency $ 0 $ 2,242
v3.24.3
Organization and Basis of Presentation
6 Months Ended
Jul. 31, 2024
Organization and Basis of Presentation  
Organization and Basis of Presentation

Note 1. Organization and Basis of Presentation

 

The accompanying unaudited consolidated financial statements of Everything Blockchain, Inc. (“EBI”) and its consolidated subsidiaries (collectively, the “Company”, “we”, “our”) have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) and the rules of the Securities and Exchange Commission (the “SEC”). All significant intercompany accounts and transactions have been eliminated in consolidation.

 

Description of Business

 

The Company is primarily engaged in the business of consulting and developing data management, blockchain and cybersecurity related solutions.

 

Subsidiaries of the Company

 

The subsidiaries of the Company are Render Payment Corp., DataStone, Inc., Vengar Technologies, Inc., Everything Blockchain Technology Corporation, and EBI International, Inc.

v3.24.3
Summary of Significant Accounting Policies
6 Months Ended
Jul. 31, 2024
Summary of Significant Accounting Policies  
Summary of Significant Accounting Policies

Note 2. Summary of Significant Accounting Policies

 

Principles of Consolidation

 

The consolidated financial statements include the accounts of EBI and its wholly owned subsidiaries.

 

Unaudited Interim Financial Information

 

The Company’s unaudited consolidated financial statements have been prepared in accordance with GAAP and pursuant to the rules and regulations of the SEC. Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted from this report, as is permitted by such rules and regulations. Accordingly, these consolidated financial statements should be read in conjunction with the audited financial statements as of and for the year ended January 31, 2024, and the notes thereto included in the Company’s Annual Report on Form 10-K for the year ended January 31, 2024, filed with the SEC on May 15, 2024 (the “2024 Annual Report”). The results for any interim period are not necessarily indicative of results for any future period.

 

The unaudited consolidated financial statements have been prepared on the same basis as the audited financial statements. In the opinion of the Company’s management, the accompanying unaudited consolidated financial statements contain all adjustments that are necessary to present fairly the Company’s financial position and results of operations for the interim periods presented. The results for the three and six months ended July 31, 2024, are not necessarily indicative of the results for the year ending January 31, 2025, or for any future period.

 

As of July 31, 2024, there have been no material changes in the Company’s significant accounting policies from those that were disclosed in the 2024 Annual Report.

 

Use of Estimates

 

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, and disclosures of contingent assets and liabilities as of the date of the consolidated financial statements and reported amounts of revenues and expenses during the reporting period. Management bases its estimates on historical experience and on various assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. The most significant estimates and judgments relate to revenue recognition; allowance for doubtful accounts; valuation of long-lived assets and finite-lived intangible assets; recoverability of goodwill; acquisition method of accounting; contingencies; and income taxes.

 

On a regular basis, management reviews its estimates utilizing currently available information, changes in facts and circumstances, historical experience, and reasonable assumptions. After such reviews, and if deemed appropriate, those estimates are adjusted accordingly. Actual results could differ from those estimates.

Revenue Recognition Policies

 

Our revenue is derived from the subscription, non-software related hosted services, term-based and perpetual licensing of software products, associated software maintenance and support plans, consulting services, training, and technical support. Most of our customer arrangements involve multiple solutions and various license rights, bundled with post-contract customer support and other meaningful rights that together provide a complete end-to-end solution to the customer. 

 

Services revenue. We generate services revenue via consulting services and software development. The Company is engaged in developing, engineering, and designing blockchain projects.

 

We recognize revenue when control of the promised goods or services is transferred to our customers, in an amount that reflects the consideration we expect to be entitled to in exchange for those goods or services.

 

We determine revenue recognition through the following steps:

 

 

·

identification of the contract, or contracts, with a customer;

 

 

 

 

·

identification of the performance obligations in the contract;

 

 

 

 

·

determination of the transaction price;

 

 

 

 

·

allocation of the transaction price to the performance obligations in the contract; and

 

 

 

 

·

recognition of revenue when, or as, we satisfy a performance obligation.

 

Concentration of Credit Risk and Significant Customers

 

Financial instruments which potentially subject the Company to a concentration of credit risk consist principally of temporary cash investments and accounts receivable.

 

The Company establishes an allowance for doubtful accounts when events and circumstances regarding the collectability of its receivables or the selling of its commodities warrant based upon factors such as the credit risk of specific customers, historical trends, other information, and past bad debt history. The outstanding balances are stated net of an allowance for doubtful accounts.

 

Our cash balances are maintained in accounts held by major banks and financial institutions located in the United States. The Company may occasionally maintain amounts on deposit with a financial institution that are in excess of the federally insured limit of $250,000. The risk is managed by maintaining all deposits in high-quality financial institutions. The Company had $0 in excess of federally insured limits on July 31, 2024 and January 31, 2024.

Cash and Cash Equivalents

 

The Company includes in cash and cash equivalents all short-term, highly liquid investments that mature within three months of the date of purchase. Cash equivalents consist principally of investments in interest-bearing demand deposit accounts and liquidity funds with financial institutions and are stated at cost, which approximates fair value. The Company had no cash equivalents as of July 31, 2024 and January 31, 2024.

 

Basic and Diluted Net Earnings (Loss) Per Share

 

The Company follows ASC Topic 260 – Earnings Per Share, and FASB 2015-06, Earnings Per Share to account for earnings per share. Basic earnings per share (“EPS”) calculations are determined by dividing net income (loss) by the weighted average number of shares of common stock outstanding during the period. Diluted EPS calculations are determined by dividing net income (loss) by the weighted average number of common shares outstanding plus the dilutive effect, calculated using (i) the “treasury stock” method for warrants and (ii) the “if converted” method for the preferred stock if their inclusion would not have been anti-dilutive.

 

Fair Value Measurements 

 

The Company measures assets and liabilities at fair value based on an expected exit price as defined by the authoritative guidance on fair value measurements, which represents the amount that would be received on the sale of an asset or paid to transfer a liability, as the case may be, in an orderly transaction between market participants. As such, fair value may be based on assumptions that market participants would use in pricing an asset or liability. The authoritative guidance on fair value measurements establishes a consistent framework for measuring fair value on either a recurring or nonrecurring basis whereby inputs, used in valuation techniques, are assigned a hierarchical level.

 

The following are the hierarchical levels of inputs to measure fair value:

 

- Level 1:

Quoted prices in active markets for identical instruments;

- Level 2:

Other significant observable inputs (including quoted prices in active markets for similar instruments);

- Level 3:

Significant unobservable inputs (including assumptions in determining the fair value of certain investments).

 

The carrying values for cash and cash equivalents, accounts receivable, other current assets, accounts payable and accrued liabilities, and deferred revenue approximate their fair value due to their short maturities.

v3.24.3
Going Concern
6 Months Ended
Jul. 31, 2024
Going Concern  
Going Concern

Note 3. Going Concern

 

The Company’s consolidated financial statements are prepared in accordance with GAAP, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. Because the business is new and has a limited history, no certainty of continuation can be stated. The accompanying financial statements for the three and six months ended July 31, 2024 and 2023 have been prepared to assume that we will continue as a going concern, which contemplates the realization of assets and satisfaction of liabilities in the normal course of business.

 

The Company has had historically negative cash flow and net losses. Though the year ended January 31, 2022 resulted in positive cash flow and net income, there are no assurances the Company will generate a profit or obtain positive cash flow in the future. The Company has sustained its solvency through the support of its shareholder and chairman, Michael Hawkins, or companies controlled by Michael Hawkins, which raise substantial doubt about its ability to continue as a going concern.

 

Management is taking steps to raise additional funds to address its operating and financial cash requirements to continue operations in the next twelve months. Management has devoted a significant amount of time to the raising of capital from additional debt and equity financing. However, the Company’s ability to continue as a going concern is dependent upon raising additional funds through debt and equity financing and generating revenue. There are no assurances the Company will receive the funding or generate the revenue necessary to fund operations. The financial statements contain no adjustments for the outcome of this uncertainty.

v3.24.3
Discontinued Operations
6 Months Ended
Jul. 31, 2024
Discontinued Operations  
Discontinued Operations

Note 4. Discontinued Operations

 

On October 31, 2023, the Board of Directors approved, and the Company completed, the sale of Mercury to Chris Carter, founder and CEO of Mercury.

 

In the consolidated statements of cash flows, the cash flows of discontinued operations were separately classified or aggregated under operating and investing activities.

 

The remaining notes to the consolidated financial statements were updated to reflect the impact of these discontinued operations. All discussions and amounts in the consolidated financial statements and related notes for all periods presented relate to continuing operations, unless otherwise noted.

 

The following table summarizes the results of discontinued operations (in thousands).

 

 

 

For the Three Months Ended July 31,

2023

 

 

For the Six Months Ended July 31,

2023

 

Revenue

 

$404

 

 

$605

 

Cost of sales

 

 

80

 

 

 

131

 

Gross profit

 

 

324

 

 

 

474

 

Selling, general, and administrative

 

 

662

 

 

 

1,050

 

Depreciation and amortization

 

 

29

 

 

 

57

 

Total operating expenses

 

 

691

 

 

 

1,107

 

Loss from operations

 

 

(367 )

 

 

(633 )

Other expense, net

 

 

(21 )

 

 

(37 )

Loss before income taxes

 

 

(388 )

 

 

(670 )

Income tax benefit

 

 

-

 

 

 

-

 

Net loss

 

$(388 )

 

$(670 )
v3.24.3
Intangible Assets
6 Months Ended
Jul. 31, 2024
Intangible Assets  
Intangible Assets

Note 5. Intangible Assets

 

Intangible assets consist of the following:

 

 

 

As of July 31, 2024

 

 

 

Gross

 Amount

 

 

Accumulated

 Amortization

 

 

Net

Carrying

Amount

 

 

 

(in thousands)

 

IP/Technology

 

$5,163

 

 

$551

 

 

$4,612

 

 

 

 

As of January 31, 2024

 

 

 

Gross

 Amount

 

 

Accumulated

 Amortization

 

 

Net

Carrying

Amount

 

 

 

(in thousands)

 

IP/Technology

 

$5,163

 

 

$146

 

 

$5,017

 

 

The Company’s IP/Technology is amortized over five years.

v3.24.3
Property Plant and Equipment
6 Months Ended
Jul. 31, 2024
Property Plant and Equipment  
Property, Plant and Equipment

Note 6. Property, Plant and Equipment

 

Property, plant and equipment consisted of the following (in thousands):

 

 

 

As of

 

 

 

July 31,

2024

 

 

January 31,

2024

 

Computer equipment and computer software

 

$19

 

 

$19

 

Less: Accumulated depreciation

 

 

(18 )

 

 

(17 )

Total property, plant and equipment, net

 

$1

 

 

$2

 

v3.24.3
Debt
6 Months Ended
Jul. 31, 2024
Debt  
Debt

Note 7. Debt

 

On July 14, 2023, a board director of the Company loaned it $55,000, representing half of the Company’s employee retention credit refund, which the Company expects to receive this year. The note calls for the payment of the principal sum of $55,000 plus interest of $12,500 for a total of $67,500. During the six months ended July 31, 2024, the director lent the Company additional funds, which increased the outstanding balance to $85,364. The maturity date of the note is upon receipt of the employee retention credit refund.

 

On September 7, 2023, Epic Industry Corp (“Epic”), a wholly owned company of Michael Hawkins the Company’s Chairman, formalized its loans to the Company in a $1.0 million note. The note includes a mechanism to increase the amount of the note with the mutual consent of Epic and the Company. As of July 31, 2024, the note balance is $1.3 million. Monthly interest only payments at an annual rate of 4% will be made through the maturity date of February 1, 2025. If interest payments are made late after the cure period, the interest due shall be recalculated at the highest rate authorized by Florida law, which is 18% per annum. Epic in its sole discretion, at any time prior to the maturity date, may convert the principal, partial principal, and/or interest due into shares of the Company’s common stock at a static price of $1.00 per share.

 

On November 27, 2023, the Company entered into a note for $149,500 with a net payment to the Company of $125,000 after an original issue discount of $19,500 and expenses of $5,000. There is a one-time interest charge of 11% which is paid back along with principal over nine monthly payments beginning with the first payment due on December 30, 2023. The maturity date of the note is August 30, 2024.

 

On March 21, 2024, the Company entered into a note for $83,300 with a net payment to the Company of $65,000 after an original issue discount of $13,300 and expenses of $5,000. There is a one-time interest charge of 14% which is paid back along with principal over the term of the note beginning with the first payment due on September 30, 2024. The maturity date of the note is December 30, 2024.

 

On July 26, 2024, the Company entered into a note for $120,000 with a net payment to the Company of $95,000 after an original issue discount of $20,000 and expenses of $5,000. There is a one-time interest charge of 10% which is paid back along with principal over the term of the note beginning with the first payment due on August 30, 2024. The maturity date of the note is April 30, 2025.

v3.24.3
Commitments and Contingencies
6 Months Ended
Jul. 31, 2024
Commitments and Contingencies  
Commitments and Contingencies

Note 8. Commitments and Contingencies

 

The Company reports and accounts for its commitments and contingencies in accordance with ASC 440 – Commitments and ASC 450 – Contingencies. We recognize a loss on a contingency when it is probable a loss will be incurred and that the amount of the loss can be reasonably estimated. No loss contingencies have been recorded for the three and six months ended July 31, 2024 and 2023.

v3.24.3
Legal Proceedings
6 Months Ended
Jul. 31, 2024
Legal Proceedings

Note 9. Legal Proceedings

 

The Company may be subject to legal proceedings and claims arising from contracts or other matters from time to time in the ordinary course of business. Management is not aware of any pending or threatened litigation where the ultimate disposition or resolution could have a material adverse effect on the Company’s financial position, results of operations or liquidity.

v3.24.3
Related Parties and Related Party Transactions
6 Months Ended
Jul. 31, 2024
Related Parties and Related Party Transactions  
Related Parties and Related Party Transactions

Note 10. Related Parties and Related Party Transactions

 

Related party balance sheet items (in thousands)

 

 

 

As of July 31,

2024

 

 

As of January 31,

 2024

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$245

 

 

$158

 

Loans payable

 

 

1,363

 

 

 

1,199

 

 

Related party income statement items (in thousands)

 

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

 

July 31,

 

 

July 31,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consulting expenses

 

$66

 

 

$66

 

 

$164

 

 

$132

 

Stock based compensation

 

 

354

 

 

 

650

 

 

 

728

 

 

 

1,300

 

Payroll expenses

 

 

146

 

 

 

120

 

 

 

236

 

 

 

239

 

 

Loans

 

On July 14, 2023, a board director of the Company loaned it $55,000, representing half of the Company’s employee retention credit refund, which the Company expects to receive this year. The note calls for the payment of the principal sum of $55,000 plus interest of $12,500 for a total of $67,500. During the six months ended July 31, 2024, the director lent the Company additional funds, which increased the outstanding balance to $85,364. The maturity date of the note is upon receipt of the employee retention credit refund.

 

On September 7, 2023, Epic formalized its loans to the Company in a $1.0 million note. The note includes a mechanism to increase the amount of the note with the mutual consent of Epic and the Company. As of July 31, 2024, the note balance is $1.3 million. Monthly interest only payments at an annual rate of 4% will be made through the maturity date of February 1, 2025. If interest payments are made late after the cure period, the interest due shall be recalculated at the highest rate authorized by Florida law, which is 18% per annum. Epic in its sole discretion, at any time prior to the maturity date, may convert the principal, partial principal, and/or interest due into shares of the Company’s common stock at a static price of $1.00 per share.

 

Equity

 

During the six months ended July 31, 2024, in a series of transactions, the Company sold a total of 903,387 shares of common stock for $0.5 million to OEM partner, Alamo City Engineering Services, Inc. (“ACES”), which is owned by our board member Craig Stephens.

v3.24.3
Stockholders Equity
6 Months Ended
Jul. 31, 2024
Stockholders Equity  
Stockholders' Equity

Note 11. Stockholders’ Equity

 

Common Stock

 

As of July 31, 2024 and January 31, 2024, the Company had 200 million common shares authorized. As of July 31, 2024, the Company had 22,193,616 shares issued and outstanding. As of January 31, 2024, the Company had 16,902,546 common shares issued and outstanding. 

 

On April 9, 2024, we sold 50,000 shares of common stock to a third party for $28,500.

 

On May 15, 2024, ACES elected to convert 1,052,632 shares of Series C Preferred Stock into 4,095,948 shares of common stock.

 

During the six months ended July 31, 2024, the Company issued 241,735 shares of common stock for services that totaled $0.2 million.

 

During the six months ended July 31, 2024, in a series of transactions, the Company sold a total of 903,387 shares of common stock for $0.5 million to ACES.

 

During the three and six months ended July 31, 2024, stock-based compensation expense related to stock grants was $0 and $37,000, respectively, from a grant to an employee. During the three and six months ended July 31, 2023, stock-based compensation expense related to stock grants was $75,000 and $150,000, respectively, from a grant to an employee.

 

Preferred Stock

 

Series A Preferred Stock

 

As of July 31, 2024 and January 31, 2024, the Company had one million Series A Preferred shares, par value $0.0001, authorized, with 150,000 Series A Preferred shares issued and outstanding. The Series A Preferred stock converts into common stock at the option of the holder of the Series A Preferred. The conversion rate for every one share of Series A Preferred stock is 50 shares of common stock. Each share of Series A Preferred stock entitles the holder to 1,000 votes. Holders of Series A Preferred are entitled to share ratably in dividends, if any are declared. There are no redemption rights. In the event of dissolution, the holders of Series A Preferred are entitled to share pro rata all assets remaining after payment in full of all liabilities. 

Series C Preferred Stock

 

As of July 31, 2024 and January 31, 2024, the Company had 10 million Series C Preferred shares, par value $0.0001, authorized. As of July 31, 2024, the Company had 300,000 shares issued and outstanding. As of January 31, 2024, the Company had 1,352,632 shares issued and outstanding. The Series C Preferred Stock shall rank senior to the Company’s common stock and Series A Preferred Stock. Each holder of Series C Preferred Stock is entitled to one (1) vote for each share of Series C Preferred Stock held on all matters submitted to a vote of stockholders. Each share of Series C Preferred Stock shall be convertible, at the discretion of the holders, into shares of common stock. The number of common shares issued shall be at the rate of 30% less than the volume-weighted average price or $5.00 per share whichever is less.

 

On May 15, 2024, ACES elected to convert 1,052,632 shares of Series C Preferred Stock into 4,095,948 shares of common stock.

v3.24.3
Warrants
6 Months Ended
Jul. 31, 2024
Warrants  
Warrants

Note 12. Warrants

 

A summary of warrant activity for six months ended July 31, 2024 is as follows:

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

Average

 

 

 

 

 

 

Conversion

 

 

 

Shares

 

 

Price

 

 

 

 

 

 

 

 

Warrants outstanding at January 31, 2024

 

 

2,611,000

 

 

$1.09

 

Cancelled/Expired

 

 

(100,000 )

 

 

1.00

 

Warrants outstanding at July 31, 2024

 

 

2,511,000

 

 

$1.10

 

 

During the three months ended July 31, 2024, stock-based compensation expense related to warrant grants was $373,000, which consisted of grants to employees of $250,000, directors of $104,000, and consultants of $19,000. During the six months ended July 31, 2024, stock-based compensation expense related to warrant grants was $766,000, which consisted of grants to employees of $499,000, directors of $229,000, and consultants of $38,000.

 

During the three months ended July 31, 2023, stock-based compensation expense related to warrant grants was $575,000, which consisted of grants to employees of $338,000 and directors of $237,000. During the six months ended July 31, 2023, stock-based compensation expense related to warrant grants was $1,215,000, which consisted of grants to employees of $675,000, directors of $474,000, and consultants of $66,000.

v3.24.3
Income Taxes
6 Months Ended
Jul. 31, 2024
Income Taxes  
Income Taxes

Note 13. Income Taxes

 

Our consolidated effective income tax rate for the three and six months ended July 31, 2024 and 2023 was 0%.

v3.24.3
Net Income Loss Per Common Share
6 Months Ended
Jul. 31, 2024
Basic and diluted loss per share:  
Net Income Loss Per Common Share

Note 14. Net Loss Per Common Share

 

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

 

July 31,

 

 

July 31,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

 

(in thousands, except per share data)

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

Loss from continuing operations

 

$(1,065)

 

$(2,704)

 

$(2,449)

 

$(4,240)

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from discontinued operations

 

 

-

 

 

 

(388)

 

 

-

 

 

 

(670)

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$(1,065)

 

$(3,092)

 

$(2,449)

 

$(4,910)

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

21,174

 

 

 

9,924

 

 

 

19,106

 

 

 

9,923

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Preferred stock

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Diluted shares outstanding

 

 

21,174

 

 

 

9,924

 

 

 

19,106

 

 

 

9,923

 

Basic and diluted:

 

 

 

 

 

$

 

 

 

 

 

 

 

 

 

Continuing operations

 

$(0.05)

 

$(0.27)

 

$(0.13)

 

$(0.43)

Discontinued operations

 

$-

 

 

$(0.04)

 

$-

 

 

$(0.07)

Basic and diluted loss per share

 

$(0.05)

 

$(0.31)

 

$(0.13)

 

$(0.49)
v3.24.3
Subsequent Events
6 Months Ended
Jul. 31, 2024
Subsequent Events  
Subsequent Events

Note 15. Subsequent Events

 

In August 2024, the Company was unable to make a debt payment. The lender chose to take payment in the form of Company common stock. Therefore, the Company issued to the lender 249,031 shares of common stock in lieu of payment of $37,500.

v3.24.3
Summary of Significant Accounting Policies (Policies)
6 Months Ended
Jul. 31, 2024
Summary of Significant Accounting Policies  
Principles of Consolidation

The consolidated financial statements include the accounts of EBI and its wholly owned subsidiaries.

Unaudited Interim Financial Information

The Company’s unaudited consolidated financial statements have been prepared in accordance with GAAP and pursuant to the rules and regulations of the SEC. Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted from this report, as is permitted by such rules and regulations. Accordingly, these consolidated financial statements should be read in conjunction with the audited financial statements as of and for the year ended January 31, 2024, and the notes thereto included in the Company’s Annual Report on Form 10-K for the year ended January 31, 2024, filed with the SEC on May 15, 2024 (the “2024 Annual Report”). The results for any interim period are not necessarily indicative of results for any future period.

 

The unaudited consolidated financial statements have been prepared on the same basis as the audited financial statements. In the opinion of the Company’s management, the accompanying unaudited consolidated financial statements contain all adjustments that are necessary to present fairly the Company’s financial position and results of operations for the interim periods presented. The results for the three and six months ended July 31, 2024, are not necessarily indicative of the results for the year ending January 31, 2025, or for any future period.

 

As of July 31, 2024, there have been no material changes in the Company’s significant accounting policies from those that were disclosed in the 2024 Annual Report.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, and disclosures of contingent assets and liabilities as of the date of the consolidated financial statements and reported amounts of revenues and expenses during the reporting period. Management bases its estimates on historical experience and on various assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. The most significant estimates and judgments relate to revenue recognition; allowance for doubtful accounts; valuation of long-lived assets and finite-lived intangible assets; recoverability of goodwill; acquisition method of accounting; contingencies; and income taxes.

 

On a regular basis, management reviews its estimates utilizing currently available information, changes in facts and circumstances, historical experience, and reasonable assumptions. After such reviews, and if deemed appropriate, those estimates are adjusted accordingly. Actual results could differ from those estimates.

Revenue Recognition Policies

Our revenue is derived from the subscription, non-software related hosted services, term-based and perpetual licensing of software products, associated software maintenance and support plans, consulting services, training, and technical support. Most of our customer arrangements involve multiple solutions and various license rights, bundled with post-contract customer support and other meaningful rights that together provide a complete end-to-end solution to the customer. 

 

Services revenue. We generate services revenue via consulting services and software development. The Company is engaged in developing, engineering, and designing blockchain projects.

 

We recognize revenue when control of the promised goods or services is transferred to our customers, in an amount that reflects the consideration we expect to be entitled to in exchange for those goods or services.

 

We determine revenue recognition through the following steps:

 

 

·

identification of the contract, or contracts, with a customer;

 

 

 

 

·

identification of the performance obligations in the contract;

 

 

 

 

·

determination of the transaction price;

 

 

 

 

·

allocation of the transaction price to the performance obligations in the contract; and

 

 

 

 

·

recognition of revenue when, or as, we satisfy a performance obligation.

Concentration of Credit Risk and Significant Customers

Financial instruments which potentially subject the Company to a concentration of credit risk consist principally of temporary cash investments and accounts receivable.

 

The Company establishes an allowance for doubtful accounts when events and circumstances regarding the collectability of its receivables or the selling of its commodities warrant based upon factors such as the credit risk of specific customers, historical trends, other information, and past bad debt history. The outstanding balances are stated net of an allowance for doubtful accounts.

 

Our cash balances are maintained in accounts held by major banks and financial institutions located in the United States. The Company may occasionally maintain amounts on deposit with a financial institution that are in excess of the federally insured limit of $250,000. The risk is managed by maintaining all deposits in high-quality financial institutions. The Company had $0 in excess of federally insured limits on July 31, 2024 and January 31, 2024.

Cash and Cash Equivalents

The Company includes in cash and cash equivalents all short-term, highly liquid investments that mature within three months of the date of purchase. Cash equivalents consist principally of investments in interest-bearing demand deposit accounts and liquidity funds with financial institutions and are stated at cost, which approximates fair value. The Company had no cash equivalents as of July 31, 2024 and January 31, 2024.

Basic and Diluted Net Earnings (Loss) Per Share

The Company follows ASC Topic 260 – Earnings Per Share, and FASB 2015-06, Earnings Per Share to account for earnings per share. Basic earnings per share (“EPS”) calculations are determined by dividing net income (loss) by the weighted average number of shares of common stock outstanding during the period. Diluted EPS calculations are determined by dividing net income (loss) by the weighted average number of common shares outstanding plus the dilutive effect, calculated using (i) the “treasury stock” method for warrants and (ii) the “if converted” method for the preferred stock if their inclusion would not have been anti-dilutive.

Fair Value Measurements

The Company measures assets and liabilities at fair value based on an expected exit price as defined by the authoritative guidance on fair value measurements, which represents the amount that would be received on the sale of an asset or paid to transfer a liability, as the case may be, in an orderly transaction between market participants. As such, fair value may be based on assumptions that market participants would use in pricing an asset or liability. The authoritative guidance on fair value measurements establishes a consistent framework for measuring fair value on either a recurring or nonrecurring basis whereby inputs, used in valuation techniques, are assigned a hierarchical level.

 

The following are the hierarchical levels of inputs to measure fair value:

 

- Level 1:

Quoted prices in active markets for identical instruments;

- Level 2:

Other significant observable inputs (including quoted prices in active markets for similar instruments);

- Level 3:

Significant unobservable inputs (including assumptions in determining the fair value of certain investments).

 

The carrying values for cash and cash equivalents, accounts receivable, other current assets, accounts payable and accrued liabilities, and deferred revenue approximate their fair value due to their short maturities.

v3.24.3
Discontinued Operations (Tables)
6 Months Ended
Jul. 31, 2024
Discontinued Operations  
Schedule of discontinued operations

 

 

For the Three Months Ended July 31,

2023

 

 

For the Six Months Ended July 31,

2023

 

Revenue

 

$404

 

 

$605

 

Cost of sales

 

 

80

 

 

 

131

 

Gross profit

 

 

324

 

 

 

474

 

Selling, general, and administrative

 

 

662

 

 

 

1,050

 

Depreciation and amortization

 

 

29

 

 

 

57

 

Total operating expenses

 

 

691

 

 

 

1,107

 

Loss from operations

 

 

(367 )

 

 

(633 )

Other expense, net

 

 

(21 )

 

 

(37 )

Loss before income taxes

 

 

(388 )

 

 

(670 )

Income tax benefit

 

 

-

 

 

 

-

 

Net loss

 

$(388 )

 

$(670 )
v3.24.3
Intangible Assets (Tables)
6 Months Ended
Jul. 31, 2024
Intangible Assets  
Schedule of Intangible Assets

 

 

As of July 31, 2024

 

 

 

Gross

 Amount

 

 

Accumulated

 Amortization

 

 

Net

Carrying

Amount

 

 

 

(in thousands)

 

IP/Technology

 

$5,163

 

 

$551

 

 

$4,612

 

 

 

As of January 31, 2024

 

 

 

Gross

 Amount

 

 

Accumulated

 Amortization

 

 

Net

Carrying

Amount

 

 

 

(in thousands)

 

IP/Technology

 

$5,163

 

 

$146

 

 

$5,017

 

v3.24.3
Property Plant and Equipment (Tables)
6 Months Ended
Jul. 31, 2024
Property Plant and Equipment  
Schedule Of Property, Plant And Equipment

 

 

As of

 

 

 

July 31,

2024

 

 

January 31,

2024

 

Computer equipment and computer software

 

$19

 

 

$19

 

Less: Accumulated depreciation

 

 

(18 )

 

 

(17 )

Total property, plant and equipment, net

 

$1

 

 

$2

 

v3.24.3
Related Parties and Related Party Transactions (Tables)
6 Months Ended
Jul. 31, 2024
Related Parties and Related Party Transactions  
Schedule Of Related Party Balance Sheet And Income Statement Items

Related party balance sheet items (in thousands)

 

 

 

As of July 31,

2024

 

 

As of January 31,

 2024

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$245

 

 

$158

 

Loans payable

 

 

1,363

 

 

 

1,199

 

Related party income statement items (in thousands)

 

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

 

July 31,

 

 

July 31,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consulting expenses

 

$66

 

 

$66

 

 

$164

 

 

$132

 

Stock based compensation

 

 

354

 

 

 

650

 

 

 

728

 

 

 

1,300

 

Payroll expenses

 

 

146

 

 

 

120

 

 

 

236

 

 

 

239

 

v3.24.3
Warrants (Tables)
6 Months Ended
Jul. 31, 2024
Warrants  
Schedule of warrant activity

 

 

 

 

 

Weighted

 

 

 

 

 

 

Average

 

 

 

 

 

 

Conversion

 

 

 

Shares

 

 

Price

 

 

 

 

 

 

 

 

Warrants outstanding at January 31, 2024

 

 

2,611,000

 

 

$1.09

 

Cancelled/Expired

 

 

(100,000 )

 

 

1.00

 

Warrants outstanding at July 31, 2024

 

 

2,511,000

 

 

$1.10

 

v3.24.3
Net Income (Loss) Per Common Share (Tables)
6 Months Ended
Jul. 31, 2024
Basic and diluted loss per share:  
Schedule of Net Income (Loss) Per Common Share

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

 

July 31,

 

 

July 31,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

 

(in thousands, except per share data)

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

Loss from continuing operations

 

$(1,065)

 

$(2,704)

 

$(2,449)

 

$(4,240)

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from discontinued operations

 

 

-

 

 

 

(388)

 

 

-

 

 

 

(670)

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$(1,065)

 

$(3,092)

 

$(2,449)

 

$(4,910)

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

21,174

 

 

 

9,924

 

 

 

19,106

 

 

 

9,923

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Preferred stock

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Diluted shares outstanding

 

 

21,174

 

 

 

9,924

 

 

 

19,106

 

 

 

9,923

 

Basic and diluted:

 

 

 

 

 

$

 

 

 

 

 

 

 

 

 

Continuing operations

 

$(0.05)

 

$(0.27)

 

$(0.13)

 

$(0.43)

Discontinued operations

 

$-

 

 

$(0.04)

 

$-

 

 

$(0.07)

Basic and diluted loss per share

 

$(0.05)

 

$(0.31)

 

$(0.13)

 

$(0.49)
v3.24.3
Summary of Significant Accounting Policies (Details Narrative) - USD ($)
Jul. 31, 2024
Jan. 31, 2024
Summary of Significant Accounting Policies    
Federally Insured Limit $ 250,000  
Federally Limit, Excess $ 0 $ 0
v3.24.3
Discontinued Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jul. 31, 2023
Jul. 31, 2023
Discontinued Operations    
Revenue $ 404 $ 605
Cost of sales 80 131
Gross profit 324 474
Selling, general, and administrative 662 1,050
Depreciation and amortization 29 57
Total operating expenses 691 1,107
Loss from operations (367) (633)
Other expense, net (21) (37)
Loss before income taxes (388) (670)
Income tax benefit 0 0
Net loss $ (388) $ (670)
v3.24.3
Intangible Assets (Details) - USD ($)
$ in Thousands
Jul. 31, 2024
Jan. 31, 2024
Net Carrying Amount $ 4,612 $ 5,017
IP Technologies Member    
Gross Amount 5,163 5,163
Accumulated Amortization 551 146
Net Carrying Amount $ 4,612 $ 5,017
v3.24.3
Intangible Assets (Details Narrative)
6 Months Ended
Jul. 31, 2024
Series A Preferred Stock [Member]  
Finite-Lived Intangible Assets, Amortization Method Technology is amortized over five years
v3.24.3
Property Plant and Equipment (Details) - USD ($)
$ in Thousands
Jul. 31, 2024
Jan. 31, 2024
Less: Accumulated Depreciation $ (18) $ (17)
Total Property, Plant And Equipment, Net 1 2
Computer Equipment and Computer Software [Member]    
Property, Plant And Equipment, Gross $ 19 $ 19
v3.24.3
Debt (Details Narrative) - USD ($)
1 Months Ended 6 Months Ended
Sep. 07, 2023
Jul. 14, 2023
Jul. 26, 2024
Mar. 21, 2024
Nov. 27, 2023
Jul. 31, 2024
Proceeds from (Repayments of) Debt     $ 95,000 $ 65,000 $ 125,000  
Debt Instrument, Face Amount     120,000 83,300 149,500  
Original issue discount     20,000 13,300 19,500  
Debt Expenses     $ 5,000 $ 5,000 $ 5,000  
Debt Instrument, Interest Rate     10.00% 14.00% 11.00%  
Board Of Directors [Member]            
Amount of loan related to third parties   $ 55,000        
Notes principal amount   55,000        
Interest on Loan amount   12,500        
Notes payable   $ 67,500        
Loan outstanding balance           $ 85,364
Epic [Member]            
Debt Instrument, Interest Rate           4.00%
Loan Maturity Date           February 1, 2025
Static price           $ 1.00
Principal amount           $ 1,300,000
Loans $ 1,000,000.0          
Interest rate Per Annum           18.00%
v3.24.3
Related Parties and Related Party Transactions (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jul. 31, 2024
Jul. 31, 2023
Jul. 31, 2024
Jul. 31, 2023
Jan. 31, 2024
Accounts Payable And Accrued Expenses $ 2,143   $ 2,143   $ 1,843
FMV [Member]          
Accounts Payable And Accrued Expenses 245   245   158
Loans Payable 1,363   1,363   $ 1,199
Consulting Expenses 66 $ 66 164 $ 132  
Stock Based Compensation 354 650 728 1,300  
Payroll expenses $ 146 $ 120 $ 236 $ 239  
v3.24.3
Related Parties and Related Party Transactions (Details Narrative) - USD ($)
6 Months Ended
Apr. 09, 2024
Sep. 07, 2023
Jul. 14, 2023
Jul. 31, 2024
Jul. 26, 2024
Mar. 21, 2024
Nov. 27, 2023
Debt Instrument, Interest Rate         10.00% 14.00% 11.00%
Comman Stocks [Member]              
Sale of common stock, shares 50,000            
Sale of common stock, amount $ 28,500            
Board Of Directors [Member]              
Amount of loan related to third parties     $ 55,000        
Notes principal amount     55,000        
Interest on Loan amount     12,500        
Notes payable     $ 67,500        
Loan outstanding balance       $ 85,364      
Epic [Member]              
Debt Instrument, Interest Rate       4.00%      
Loan Maturity Date       February 1, 2025      
Static price       $ 1.00      
Principal amount       $ 1,300,000      
Loans   $ 1,000,000.0          
Interest rate Per Annum       18.00%      
ACES [Member] | Comman Stocks [Member]              
Sale of common stock, shares       903,387      
Sale of common stock, amount       $ 500,000      
v3.24.3
Stockholders Equity (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended
May 15, 2024
Apr. 09, 2024
Jul. 31, 2024
Jul. 31, 2023
Jul. 31, 2024
Jul. 31, 2023
Jan. 31, 2024
Common stock, shares authorized     200,000,000   200,000,000   200,000,000
Common Stock, Shares Issued     22,193,616   22,193,616   16,902,546
Common stock, shares Outstanding     22,193,616   22,193,616   16,902,546
Stock based compensation expense related to stock grants         $ 803,000 $ 1,366,000  
Issued shares of common stock for services, shares         241,735    
Issued shares of common stock for services, value         $ 200,000    
Common stock converted shares 4,095,948            
Convertible preferred stock shares 1,052,632            
Employee [Member]              
Stock based compensation expense related to stock grants     $ 0 $ 75,000 $ 37,000 $ 150,000  
Comman Stocks [Member]              
Sale of common stock, shares   50,000          
Sale of common stock, amount   $ 28,500          
Comman Stocks [Member] | ACES [Member]              
Sale of common stock, shares         903,387    
Sale of common stock, amount         $ 500,000    
Preferred Stocks              
Preferred Stock, Par Value     $ 0.0001   $ 0.0001   $ 0.0001
Preferred stock, shares issued     150,000   150,000   150,000
Preferred stock, shares outstanding     150,000   150,000   150,000
Preferred Stock, Description         The conversion rate for every one share of Series A Preferred stock is 50 shares of common stock. Each share of Series A Preferred stock entitles the holder to 1,000 votes    
Preferred stock, shares authorized     1,000,000   1,000,000   1,000,000
Series C Preferred Stock              
Preferred Stock, Par Value     $ 0.0001   $ 0.0001   $ 0.0001
Preferred stock, shares issued     300,000   300,000   1,352,632
Preferred stock, shares outstanding     300,000   300,000   1,352,632
Preferred Stock, Description         Each holder of Series C Preferred Stock is entitled to one (1) vote for each share of Series C Preferred Stock held on all matters submitted to a vote of stockholders. Each share of Series C Preferred Stock shall be convertible, at the discretion of the holders, into shares of common stock. The number of common shares issued shall be at the rate of 30% less than the volume-weighted average price or $5.00 per share whichever is less    
Preferred stock, shares authorized     10,000,000   10,000,000   10,000,000
Common stock converted shares 4,095,948            
Convertible preferred stock shares 1,052,632            
v3.24.3
Warrants (Details)
6 Months Ended
Jul. 31, 2024
$ / shares
shares
Warrants  
Warrants Outstanding Weighted Average Conversion Price, Beginning | $ / shares $ 1.09
Warrants Outstanding Shares, Ending | shares 2,511,000
Warrants Outstanding Shares, Beginning | shares 2,611,000
Cancelled/Expired, Shares | shares (100,000)
Cancelled/Expired Weighted Average Conversion Price | $ / shares $ 1.00
Warrants Outstanding Weighted Average Conversion Price, Ending | $ / shares $ 1.10
v3.24.3
Warrants (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended
Jul. 31, 2024
Jul. 31, 2023
Jul. 31, 2024
Jul. 31, 2023
Stock based compensastion $ 373,000 $ 650,000 $ 803,000 $ 1,366,000
Employee Stock Warrant Grants [Member]        
Stock based compensastion 250,000 338,000 499,000 675,000
Directors [Member]        
Stock based compensastion 104,000 237,000 229,000 474,000
Consultants [Member]        
Stock based compensastion 19,000   38,000 66,000
Warrant Grants [Member]        
Stock based compensastion $ 373,000 $ 575,000 $ 766,000 $ 1,215,000
v3.24.3
Income Taxes (Details Narrative)
6 Months Ended
Jul. 31, 2024
Jul. 31, 2023
Income Taxes    
Effective income tax rate 0.00% 0.00%
v3.24.3
Net Loss Per Common Share (Details) - USD ($)
$ / shares in Units, shares in Thousands, $ in Thousands
3 Months Ended 6 Months Ended
Jul. 31, 2024
Jul. 31, 2023
Jul. 31, 2024
Jul. 31, 2023
Basic and diluted loss per share:        
Loss from continuing operations $ (1,065) $ (2,704) $ (2,449) $ (4,240)
Loss from discontinued operations 0 (388) 0 (670)
Net Loss $ (1,065) $ (3,092) $ (2,449) $ (4,910)
Weighted Average Common Shares Outstanding 21,174 9,924 19,106 9,923
Effect of dilutive securities Preferred stock   0 0 0
Diluted shares outstanding 21,174 9,924 19,106 9,923
Basic and diluted Continuing operations $ (0.05) $ (0.27) $ (0.13) $ (0.43)
Basic and diluted Discontinued operations 0 (0.04) 0 (0.07)
Basic and diluted loss per share $ (0.05) $ (0.31) $ (0.13) $ (0.49)
v3.24.3
Subsequent Event (Details Narrative) - Subsequent Events [Member]
shares in Millions
1 Months Ended
Aug. 31, 2024
USD ($)
shares
Common stock issued to lender | shares 249,031
Common stock in lieu of payment | $ $ 37,500

Everything Blockchain (PK) (USOTC:EBZT)
Historical Stock Chart
From Nov 2024 to Dec 2024 Click Here for more Everything Blockchain (PK) Charts.
Everything Blockchain (PK) (USOTC:EBZT)
Historical Stock Chart
From Dec 2023 to Dec 2024 Click Here for more Everything Blockchain (PK) Charts.