XML 48 R33.htm IDEA: XBRL DOCUMENT v3.22.2.2
Significant Accounting Policies (Tables)
9 Months Ended 10 Months Ended 12 Months Ended
Sep. 30, 2022
Dec. 31, 2021
Jul. 31, 2022
Significant Accounting Policies (Tables) [Line Items]      
Schedule of common stock reflected on the balance sheet are reconciled
Gross proceeds from IPO  $126,500,000 
Less:     
Proceeds allocated to Public Warrants   (10,141,998)
Class A common stock issuance costs   (8,257,504)
Plus:     
Remeasurement of carrying value to redemption value   20,297,002 
Class A common stock subject to possible redemption at redemption value, December 31, 2021  $128,397,500 
Plus:     
Remeasurement of carrying value to redemption value   1,601,263 
Class A common stock subject to possible redemption at redemption value, September 30, 2022  $129,998,763 

 

   
Schedule of basic and diluted net income per share
   Three Months Ended
September 30,
2022
  

Three Months Ended

September 30,
2021

   Nine Months Ended
September 30,
2022
   For the
Period from
February 18,
2021
(Inception)
Through
September 30,
2021
 
   Class A   Class B   Class A   Class B   Class A   Class B   Class A   Class B 
Basic and diluted net (loss) income per common stock                                
Numerator:                                
Allocation of net (loss) income, as adjusted  $(454,465)  $(112,213)  $(669,061)  $(434,549)  $4,306,110   $1,063,212   $(519,430)  $(584,812)
Denominator:                                        
Basic and diluted weighted average shares outstanding
   12,808,125    3,162,500    4,455,000    2,893,478    12,808,125    3,162,500    1,821,600    2,050,889 
Basic and diluted net (loss) income per common stock
  $(0.04)  $(0.04)  $(0.15)  $(0.15)  $0.34   $0.34   $(0.29)  $(0.29)

 

  

For the period from February 18,
2021(inception)
through December 31,
2021

 
   Class A   Class B 
Basic and diluted net income per share:        
Numerator:        
Allocation of net income  $3,917,196   $1,989,018 
Denominator:          
Weighted-average shares outstanding   5,010,118    2,543,967 
Basic and diluted net income per share  $0.78   $0.78 

 

 
Schedule of common stock reflected on the balance sheet are reconciled  
Gross proceeds from IPO  $126,500,000 
Less:     
Proceeds allocated to Public Warrants   (10,141,998)
Common stock issuance costs   (8,257,504)
Plus:     
Remeasurement of carrying value to redemption value   20,297,002 
Class A common stock subject to possible redemption at redemption value  $128,397,500 

 

 
Schedule of derivative financial instruments measured at fair value using significant unobservable inputs
   Working 
   Capital 
   Loans-
Conversion
Feature
 
Fair value at issuance dates of March 1, 2022 and March 23, 2022  $
 
Change in valuation inputs or other assumptions   1,098 
Fair value as of June 30, 2022   1,098 
Change in valuation inputs or other assumptions   (1,098)
Fair value as of September 30, 2022  $
---
 

 

   
Schedule of derivative financial instruments measured at fair value on a recurring basis  
   December 31,   Quoted
Prices In
Active
Markets
   Significant
Other
Observable
Inputs
   Significant
Other
Unobservable
Inputs
 
   2021   (Level 1)   (Level 2)   (Level 3) 
                 
Assets:                
Money Market Funds held in Trust Account  $128,400,078   $128,400,078    
          —
    
          —
 
   $128,400,078   $128,400,078   $
   $
 
Liabilities:                    
Public Warrants: Liabilities  $5,313,000   $5,313,000   $
   $
 
Private Placement Warrants: Liabilities   2,566,959    
    
    2,566,959 
   $7,879,959   $5,313,000   $
   $2,566,959 

 

 
DIGERATI TECHNOLOGIES, INC [Member]      
Significant Accounting Policies (Tables) [Line Items]      
Schedule of disaggregated revenue    
   For the Years ended
July 31,
 
   2022   2021 
Cloud software and service revenue  $23,871   $12,153 
Product revenue   283    263 
Total operating revenues  $24,154   $12,416 

 

Schedule of derivative financial instruments measured at fair value using significant unobservable inputs    
       Fair value measurements at
reporting date using:
 
Description  Fair Value   Quoted prices in
active markets
for identical
liabilities
(Level 1)
   Significant
other
observable
inputs
(Level 2)
   Significant
unobservable inputs
(Level 3)
 
Convertible promissory notes derivative liability at July 31, 2021  $16,773,383    
    -
    
       -
   $16,773,383 
Convertible promissory notes derivative liability at July 31, 2022  $10,587,717    
-
    
-
   $10,587,717 

 

Schedule of determined using the Black-Scholes option pricing model    
Expected dividend yield     0.00%
Expected stock price volatility     63.32% - 250.19% 
Risk-free interest rate     0.03% - 2.98% 
Expected term     0.05 - 9.50 years  

 

         
Expected dividend yield     0.00%
Expected stock price volatility     125.60% - 283.01%
Risk-free interest rate     0.05% - 1.65% 
Expected term     0.03 - 10.00 years  

 

Schedule of derivative financial instruments measured at fair value on a recurring basis    
Balance at July 31, 2020  $606,123 
Derivative from new convertible promissory notes and warrants recorded as debt discount   6,820,108 
Derivative liability resolved to additional paid in capital due to debt conversion   (588,097)
Derivative loss   9,935,249 
Balance at July 31, 2021  $16,773,383 
Derivative gain   (6,185,666)
Balance at July 31, 2022  $10,587,717 

 

Schedule of dilutive weighted average shares    
    7/31/2022     7/31/2021  
Options to purchase common stock     9,130,000       9,230,000  
Warrants to purchase common stock     108,841,179       109,506,179  
Convertible debt     43,628,667       20,506,684  
Convertible Series A Preferred stock     750,000       750,000  
Convertible Series B Preferred stock     25,575,847       24,936,847  
Convertible Series C Preferred stock     31,259,369       30,478,369  
Total:     219,185,062       195,408,079