XML 23 R8.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
7 Months Ended 9 Months Ended 10 Months Ended 12 Months Ended
Sep. 30, 2021
Sep. 30, 2022
Dec. 31, 2021
Jul. 31, 2022
Jul. 31, 2021
Cash flows from operating activities:          
Net income (loss) $ (1,104,242) $ 5,369,223 $ 5,906,214    
Formation costs paid by related party 10,000 10,000    
Allocation of offering costs to warrant expense 741,209 741,209    
Interest income earned (746,120) (2,577)    
Change in fair value of warrant liabilities 273,958 (6,185,662) (7,205,376)    
Changes in current assets and liabilities:          
Prepaid expenses (699,834) 267,719 (603,711)    
Due to sponsor (10,000)      
Accrued offering costs and expenses 58,681 416,069 254,276    
Income taxes payable   88,687      
Net cash used in operating activities (720,228) (800,084) (899,965)    
Cash flows from investing activities:          
Investment of cash in Trust Account (128,397,500) (1,019,688) (128,397,500)    
Net cash used in investing activities (128,397,500) (1,019,688) (128,397,500)    
Cash flows from financing activities:          
Proceeds from initial public offering, net of costs 124,096,500 124,096,500    
Proceeds from private placement warrants 6,027,500 6,027,500    
Proceeds from issuance of promissory note to related party     253,378    
Proceeds from convertible promissory note - related party 253,378 500,000      
Payment of promissory note to related party (285,778) 1,265,000 (285,778)    
Payment of deferred offering costs (529,379) (529,379)    
Net cash provided by financing activities 129,562,221 1,765,000 129,562,220    
Net change in cash 444,493 (54,772) 264,755    
Cash – Beginning of the period 264,755    
Cash – End of the period 444,493 209,983 264,755    
SUPPLEMENTAL DISCLOSURES:          
Deferred offering costs paid by promissory note – related party 32,400 32,400    
Deferred offering costs paid by Sponsor in exchange for issuance of Class B common stock 25,000 25,000    
Deferred underwriting fee charged temporary equity 4,554,000 4,554,000    
Initial warrant liability 15,085,335      
Initial value of Class A common stock subject to possible redemption $ 128,397,500 128,397,500    
Initial fair value of warrant liability     $ 15,085,335    
Dividend declared   $ 0      
DIGERATI TECHNOLOGIES, INC [Member]          
Cash flows from operating activities:          
Net income (loss)       $ (9,354) $ (17,015)
Depreciation and amortization expense       2,916 1,707
Stock compensation and warrant expense       98 624
Stock issued for services       126  
Bad debt expense       78 17
Amortization of ROU Asset - operating       626 328
Amortization of debt discount       2,064 2,809
Loss (gain) on derivative liabilities       (6,186) 9,935
Loss (gain) on settlement of debt       5,481 (560)
Accrued interest added to principal         510
Debt extension fee charged to interest expense       225  
Gain on contingent earnout       (24)  
Preferred stock C issued for settlement of AP from current year         333
Stock issued for debt extension       65 59
Changes in current assets and liabilities:          
Accounts receivable       484 (69)
Prepaid expenses and other current assets       (20) 46
Other assets       (131)  
Inventory       (18) (27)
Right of use operating lease liability       (727) (328)
Accounts payable       860 99
Accrued expenses       566 1,083
Deferred income       911 (259)
Net cash used in operating activities       (1,960) (708)
Cash flows from investing activities:          
Cash paid in acquisition of equipment       (272) (410)
Proceeds from Nexogy       178  
Acquisitions of VoIP assets, net of cash received       (12,791) (10,390)
Net cash used in investing activities       (12,885) (10,800)
Cash flows from financing activities:          
Borrowings from convertible debt, net of original issuance cost and discounts       806 1,078
Proceeds from sale of stock and warrants         34
Borrowings from debt, net of original issuance cost and discounts       15,530 13,036
Principal payments on debt, net       (250) (1,338)
Principal payments on convertible notes, net       (425) (266)
Principal payments on related party notes, net       (816) (169)
Principal payment on equipment financing       20 (63)
Net cash provided by financing activities       14,865 12,312
Net change in cash       20 804
Cash – Beginning of the period       1,489 685
Cash – End of the period       1,509 1,489
SUPPLEMENTAL DISCLOSURES:          
Cash paid for interest       2,508 1,111
Income tax paid      
Accrued interest rolled into principal       970  
Beneficial conversion feature on convertible debt         282
Incentive earnout adjustment on Active PBX acquisition       120  
Debt discount from common stock issued with debt       120 147
Debt discount from derivative liabilities         358
Debt discount from PRG warrant derivative         6,462
Promissory note reclassed to convertible debt         15
Capitalization of ROU assets and liabilities - operating       940 440
Preferred Stock Series B issued for debt conversion and settlement         18
Preferred Stock Series C issued for AP settlement         221
Common Stock issued for debt conversion         429
Common Stock issued for accounts payable         60
Dividend declared       $ 19 20
Derivative liability resolved to APIC due to debt conversion         $ 588