XML 27 R8.htm IDEA: XBRL DOCUMENT v3.22.4
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 7 Months Ended 9 Months Ended 10 Months Ended 12 Months Ended
Oct. 31, 2022
Oct. 31, 2021
Sep. 30, 2021
Sep. 30, 2022
Dec. 31, 2021
Jul. 31, 2022
Jul. 31, 2021
Cash flows from operating activities:              
Net income (loss) $ (5,145) $ 2,266 $ (1,104,242) $ 5,369,223 $ 5,906,214 $ (9,354) $ (17,015)
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)    
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)    
Adjustments to reconcile net income (loss) to net cash used in operating 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)    
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 convertible promissory note - related party     253,378 500,000 253,378    
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    
Cash flows from financing activities:              
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    
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 15,085,335    
Initial value of Class A common stock subject to possible redemption     $ 128,397,500 $ 128,397,500    
SUPPLEMENTAL DISCLOSURES OF NON-CASH INVESTING AND FINANCING ACTIVITIES              
Dividend declared       $ 0      
DIGERATI TECHNOLOGIES, INC              
Cash flows from operating activities:              
Net income (loss) (5,145) 2,266       (9,354) (17,015)
Depreciation and amortization expense 953 492       2,916 1,707
Stock compensation and warrant expense 23 24       98 624
Stock issued for services           126
Bad debt expense 29 13       78 17
Amortization of Right-of-use Assets 267 112       626 328
Accounts receivable (251) 132       484 (69)
Prepaid expenses and other current assets (266) 2       (20) 46
Inventory 11       (18) (27)
Other Assets (74)       (131)
Right-of-use operating lease liability (280) (112)       (727) (328)
Accounts payable 442 282       860 99
Accrued expenses (110) 130       566 1,083
Deferred income 188 (17)       911 (259)
Amortization of debt discount 204 943       2,064 2,809
Net cash used in operating activities (858) 29       (1,960) (708)
Loss (gain) on derivative liabilities 3,076 (4,433)       (6,186) 9,935
Loss (gain) on settlement of debt           5,481 (560)
(Gain) on settlement of conversion premium on note(s) (466)          
Accrued interest added to principal 184       510
Debt extension fee charged to interest expense 303       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
Shares issued for debt extension charged to interest expense 249          
Adjustments to reconcile net income (loss) to net cash used in operating activities:              
Cash paid in acquisition of equipment (108) (29)       (272) (410)
Net cash used in investing activities (108) (29)       (12,885) (10,800)
Proceeds from Nexogy           178
Acquisitions of VoIP assets, net of cash received           (12,791) (10,390)
Borrowings from convertible debt, net of original issuance cost and discounts 957 300       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)
Net cash provided by financing activities 505 157       14,865 12,312
Proceeds from the exercise of warrants 21          
Borrowings from related party notes, net of original issuance cost and discounts 150          
Principal payments on convertible debt, net (250)          
Principal payments on related party notes, net (367) (134)       (816) (169)
Principal payment on equipment financing (6) (9)       20 (63)
Cash flows from financing activities:              
Net change in cash (461) 157       20 804
Cash, beginning of the period 1,509 1,489       1,489 685
Cash, end of the period 1,048 1,646       1,509 1,489
Cash paid for interest 905 355       2,508 1,111
Income tax paid      
SUPPLEMENTAL DISCLOSURES OF NON-CASH INVESTING AND FINANCING ACTIVITIES              
Accrued interest rolled into principal 365 355       $ 970
Beneficial conversion feature on convertible debt (in Shares)           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
Stock issued with convertible debt - debt discount 95 38          
Common Stock issued for the conversion of Series A Preferred Stock 7          
Dividend declared $ 4 $ 5       19 20
Derivative liability resolved to APIC due to debt conversion           $ 588