XML 15 R2.htm IDEA: XBRL DOCUMENT v3.24.2.u1
CONDENSED BALANCE SHEETS - USD ($)
Jun. 30, 2024
Mar. 31, 2024
Dec. 31, 2023
Sep. 30, 2023
Dec. 31, 2022
Sep. 30, 2022
Assets            
Cash     $ 10,441   $ 39,380  
Prepaid expenses     130,309   214,514  
Accounts receivable     12,534   8,855  
Prepayments and other current assets     299,013   440,846  
Loans receivable (net of credit loss provision of $785,000 and nil as at December 31, 2023 and 2022)     0   598,414  
Total current assets     321,988   1,087,495  
Property and equipment, net     79,593   110,998  
Intangible assets     2,134,903   450,446  
Total non-current assets     2,214,496   561,444  
Total assets     2,536,484   1,648,939  
Current liabilities:            
Accounts payable     4,569,703   3,728,974  
Due to related party (refer to note 14)     777,576   621,791  
Excise tax payable     188,766   11,515  
Accrued expenses and other payables     4,492,790   2,640,384  
Ordinary shares payable     8,223,928    
Short term convertible debt to related party (8.4)     132,269      
Short term debt to related party (refer to note 2.20 and note 14)     6,225,815   697,067  
Share-based payment liability     1,311,028    
Convertible debt (current)     31,088,259    
Total current liabilities     56,821,368   7,688,216  
Non-current liabilities            
Convertible debt (long-term)     0   25,302,709  
Share-based payment liability (long-term)     0   1,177,617  
Total non-current liabilities     0   26,480,326  
Total liabilities     56,821,368   34,168,542  
Stockholders' Deficit:            
Series A shares     3,868   3,868  
Ordinary shares     127,310   126,677  
Additional paid-in capital     172,204,832   163,165,083  
Share subscription receivable [1]     (178,720)   (178,720)  
Accumulated deficit     (226,291,430)   (195,555,332)  
Accumulated other comprehensive loss     (150,744)   (81,179)  
Total shareholders' deficit     (54,284,884)   (32,519,603)  
Total liabilities and shareholders' deficit     2,536,484   1,648,939  
Related Party [Member]            
Stockholders' Deficit:            
Share subscription receivable     (119,844)   (119,844)  
Armada Acquisition Corp I [Member]            
Assets            
Cash $ 13,242 $ 107,722 54,405 $ 60,284   $ 177,578
Prepaid expenses 41,788 3,781 13,534 33,605   61,942
Total current assets 55,030 111,503 67,939 93,889   239,520
Cash held in Trust Account 16,126,337 15,771,190 25,871,565 25,324,028   150,844,925
Total assets 16,181,367 15,882,693 25,939,504 25,417,917   151,084,445
Current liabilities:            
Accounts payable 6,035,757 5,392,262 5,132,351 4,708,050   3,137,535
Franchise tax payable 46,000 22,600 23,919 12,100   150,000
Income tax payable 50,026 54,544 78,617 10,783   145,621
Subscription agreements liability, net 354,503 129,738 6,752 0    
Excise tax payable 1,395,596 1,395,596 1,291,751 1,291,751   0
Total current liabilities 10,938,608 9,771,340 9,309,990 8,587,123   3,684,910
Non-current liabilities            
Commitments and Contingencies (Note 5)  
Common stock subject to possible redemption 16,040,786 15,747,446 25,784,690 25,316,806   150,548,862
Stockholders' Deficit:            
Series A shares 0 0 0 0   0
Ordinary shares 570 570 570 570   570
Additional paid-in capital 261,161 0 159,034 0   941,796
Accumulated deficit (11,059,758) (9,636,663) (9,314,780) (8,486,582)   (4,091,693)
Total shareholders' deficit (10,798,027) (9,636,093) (9,155,176) (8,486,012) $ (4,993,680) (3,149,327)
Total liabilities and shareholders' deficit 16,181,367 15,882,693 25,939,504 25,417,917   151,084,445
Armada Acquisition Corp I [Member] | Related Party [Member]            
Current liabilities:            
Promissory Notes-Related Party $ 3,056,726 $ 2,776,600 $ 2,776,600 $ 2,564,439   $ 251,754
[1] Includes related party balances of $(119,844) as at December 31, 2023 and 2022, refer to note 14.