XML 15 R5.htm IDEA: XBRL DOCUMENT v3.23.2
CONSOLIDATED AND COMBINED STATEMENTS OF CHANGES IN EQUITY - USD ($)
Ordinary Shares [Member]
Additional Paid in Capital [Member]
Accumulated Deficit [Member]
Accumulated Other Comprehensive Loss [Member]
Total Shareholders' Equity [Member]
Non-controlling Interest [Member]
Total
Beginning balance at Dec. 31, 2020 $ 0 $ 103,113,793 $ (93,314,128) $ (1,904,839) $ 7,894,826 $ (28,638) $ 7,866,188
Beginning balance (in shares) at Dec. 31, 2020 [1] 174,853,546            
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Share-based compensation $ 0 1,128,325 0 0 1,128,325 0 1,128,325
Exemption of debt due from shareholders 0 (426,781) 0 0 (426,781) 0 (426,781)
Net loss 0 0 (16,421,807) 0 (16,421,807) 0 (16,421,807)
Reduction of capital investment 0 (13,930,000) 0 0 (13,930,000) 0 (13,930,000)
Reverse recapitalization transaction with Naked Brand Group Limited, net of transaction cost $ 0 285,016,602 0 0 285,016,602 0 285,016,602
Reverse recapitalization transaction with Naked Brand Group Limited, net of transaction cost (in shares) [1] 86,402,708            
Liquidation of subsidiary $ 0 0 0 0 0 28,638 28,638
Foreign currency translation adjustment 0 0 0 512,140 512,140 0 512,140
Ending balance at Dec. 31, 2021 $ 0 374,901,939 (109,735,935) (1,392,699) 263,773,305 0 $ 263,773,305
Ending balance (in shares) at Dec. 31, 2021 261,256,254 [1]           261,256,254
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Share-based compensation $ 0 4,031,629 0 0 4,031,629 0 $ 4,031,629
Exercise of warrants $ 0 18,549,864 0 0 18,549,864 0 18,549,864
Exercise of warrants (in shares) [1] 39,534,273            
Exercise of share-based award $ 0 14,385 0 0 14,385 0 14,385
Exercise of share-based award (in shares) [1] 51,468            
Net loss $ 0 0 (110,088,241) 0 (110,088,241) (2,057,022) (112,145,263)
Acquisition of 65% of CAE's equity interests 0 0 0 0 0 1,555,320 1,555,320
Foreign currency translation adjustment 0 0 0 (3,914,273) (3,914,273) 24,567 (3,889,706)
Ending balance at Dec. 31, 2022 $ 0 $ 397,497,817 $ (219,824,176) $ (5,306,972) $ 172,366,669 $ (477,135) $ 171,889,534
Ending balance (in shares) at Dec. 31, 2022 300,841,995 [1]           300,841,995
[1] The share numbers are retroactively stated to reflect the outstanding shares of CEGL issued in the Combination.