XML 66 R38.htm IDEA: XBRL DOCUMENT v3.23.1
Basis of Presentation (Tables)
6 Months Ended 12 Months Ended
Jan. 31, 2023
Dec. 31, 2022
Accounting Policies [Abstract]    
Schedule of dilutive weighted average shares
   Three months ended   Six months ended 
   January 31,   January 31, 
(in thousands, except per share data)  2023   2022   2023   2022 
NUMERATOR:                
NET INCOME (LOSS)   220    (11,047)   (4,768)   (8,628)
DENOMINATOR:                    
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - BASIC   148,702,169    139,203,973    145,880,177    138,963,449 
   $0.00   $(0.08)  $(0.03)  $(0.06)

 

   Three months ended   Six months ended 
   January 31,   January 31, 
(in thousands, except per share data)  2023   2022   2023   2022 
NUMERATOR:                
NET INCOME (LOSS)  $220   $(11,047)  $(4,768)  $(8,628)
Less: adjustments to net income   (3,482)    
-
    
-
    
-
 
NET INCOME (LOSS) -  DILUTED SHARES OUTSTANDING CALCULATION  $(3,262)   $(11,047)  $(4,768)  $(8,628)
DENOMINATOR:                    
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - BASIC   148,702,169    139,203,973    145,880,177    138,963,449 
Warrants and Options to purchase common stock   114,026,672    
-
    
-
    
-
 
Convertible Debt   -    
-
    
-
    
-
 
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - DILUTED   262,728,841    139,203,973    145,880,177    138,963,449 
LOSS PER COMMON SHARE - DILUTED  $(0.01)   $(0.08)  $(0.03)  $(0.06)

 

   Year Ended December 31,
2022
   For the Period from
February 18,
2021
(Inception) Through
December 31,
2021
 
   Class A   Class B   Class A   Class B 
Basic and diluted net income per common stock                
Numerator:                
Allocation of net income, as adjusted  $2,218,971   $3,721,324   $3,917,196   $1,989,018 
Denominator:                    
Basic and diluted weighted average shares outstanding
   1,885,752    3,162,500    5,010,118    2,543,967 
Basic and diluted net income per common stock
  $1.18   $1.18   $0.78   $0.78 

 

Schedule of basic and diluted net loss per share
   Three months ended
January 31,
   Six months ended
January 31,
 
   2023   2022   2023   2022 
                 
Convertible Preferred Shares   61,078,654    56,645,216    61,078,654    56,645,216 
Convertible Debt   77,735,744    26,653,354    77,735,744    26,653,354 
Total   138,814,398    83,298,570    138,814,398    83,298,570 

 

 
Schedule of disaggregated revenue
   For the Three Months
Ended January 31,
   For the Six Months
 Ended January 31,
 
   2023   2022   2023   2022 
                 
Cloud software and service revenue  $7,840   $3,966   $15,917   $7,669 
Product revenue   101    53    154    127 
Total operating revenues  $7,941   $4,019   $16,071   $7,796 

 

 
Schedule of derivative financial instruments measured at fair value
       Fair value measurements at reporting
date using.
 
       Quoted
prices
in active
markets
for identical
liabilities
   Significant
other
observable
inputs
   Significant
unobservable
inputs
 
Description  Fair Value   (Level 1)   (Level 2)   (Level 3) 
Derivative liability at July 31, 2022  $10,587,717    
           -
    
           -
   $10,587,717 
                     
Derivative liability at January 31, 2023  $9,879,046    
-
    
-
   $9,879,046 

 

 
Schedule of derivatives 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 66.27% - 200.44%
Risk-free interest rate 3.52% - 4.70%
Expected term 0.08 - 7.80 years

 

 
Schedule of derivative financial instruments measured at fair value
Balance at July 31, 2022  $10,587,717 
Derivative from new convertible promissory notes recorded as debt discount   63,805 
Derivative gain   (772,476)
Balance at January 31, 2023  $9,879,046