XML 21 R8.htm IDEA: XBRL DOCUMENT v3.24.2.u1
CONDENSED STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Jun. 30, 2024
Mar. 31, 2024
Dec. 31, 2023
Jun. 30, 2023
Mar. 31, 2023
Dec. 31, 2022
Mar. 31, 2024
Mar. 31, 2023
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2023
Sep. 30, 2023
Dec. 31, 2022
Sep. 30, 2022
Cash Flows from Operating Activities:                            
Net loss                     $ (30,736,098)   $ (110,712,948)  
Net loss                         (110,712,948)  
Adjustments to reconcile net (loss) income to net cash used in operating activities:                            
Interest expense                     4,791,782   3,884,695  
Depreciation and amortization                     242,436   244,208  
Unrealized foreign exchange (gain)/loss                     375,298   (277,838)  
Share based compensation issued to related parties for consultancy services                     3,646,017   39,501,701  
Share based compensation for consultancy services                         18,417,816  
Employee share based compensation                     5,079,201   2,115,015  
Impairment of ROU asset, net of lease termination                         46,236  
Impairment of prepayments and other current assets                         731,940  
Impairment of accounts receivable                         334,952  
Impairment of loans receivable                     1,156,316   0  
Impairment of goodwill                         44,438  
Impairment of investment in ANY                         14,600,000  
Changes in current assets and liabilities:                            
Decrease/(increase) in accounts receivable                     (3,679)   712,554  
(Increase) in prepayment and other current assets                     (416,069)   (56,523)  
(Decrease) in operating lease liability                         (46,236)  
Decrease in receivable with related parties                         168,754  
Increase in accounts payable, accrued expenses and other payables                     2,310,465   3,340,539  
Increase (decrease) in payables to related parties                     552,456   161,791  
Net cash used in operating activities                     (13,001,875)   (26,788,906)  
Cash Flows from Investing Activities:                            
Purchase of property and equipment                     (14,376)   (36,854)  
Development of intangible assets                     (1,767,148)      
Net cash provided by investing activities                     (1,781,524)   (36,854)  
Cash Flows from Financing Activities:                            
Proceeds from rights issuance                     7,767,674      
Proceeds from issuance of ordinary shares                         2,499,920  
Proceeds from issuance of common stock to related parties                     199,974      
Repayment of short-term debt obligation from related parties                     (250,000)      
Proceeds from short-term debt from related party                     4,369,413      
Proceeds from long-term debt obligation                     2,625,000   21,500,000  
Net cash provided by (used in) financing activities                     14,712,061   23,999,920  
Effect of exchange rate changes on cash                     42,399   177,287  
Net change in cash                     (28,939)   (2,648,553)  
Cash, beginning of the period   $ 10,441     $ 39,380           39,380   2,687,933  
Cash, end of the period     $ 10,441     $ 39,380         10,441   39,380  
Supplemental disclosure of noncash investing and financing activities                            
Share-based payment for development of intangible asset                     115,190      
Cash paid for interest                     0      
Cash paid for taxes                     0      
Accrued interest payable converted to principal                     4,040,989      
Armada Acquisition Corp I [Member]                            
Cash Flows from Operating Activities:                            
Net loss $ (1,423,095) (380,846) (360,314) $ (559,584) (27,143) 607,027 $ (741,160) $ 579,884 $ (2,164,255) $ 20,300   $ (320,150)   $ (3,622,794)
Adjustments to reconcile net (loss) income to net cash used in operating activities:                            
Interest earned on cash and marketable securities held in Trust Account     (334,836)     (1,289,673) (604,992) (2,264,081) (811,281) (2,697,147)   (3,084,260)   (1,025,942)
Interest expense 220,050 118,811 5,387 0 0 0 124,198 0 344,248 0        
Stock-based compensation 526,209 25,200 50,400 134,363 27,963 27,963 75,600 55,926 601,809 190,289   218,254   111,852
Share based compensation for consultancy services             75,600 55,926            
Changes in current assets and liabilities:                            
Prepaid expenses     20,071     55,678 29,824 58,206 (8,183) 25,706   28,337   398,920
Accounts payable and accrued expenses             684,212 407,667 1,327,705 979,793        
Accounts payable     424,300     24,344           1,570,515   2,954,179
Income tax payable     67,834     260,331 43,761 35,497 39,243 117,873   (134,838)   145,621
Franchise tax payable     11,819     50,000 10,500 (68,800) 33,900 (28,000)   (137,900)   124,329
Net cash used in operating activities     (115,339)     (264,331) (378,057) (1,195,701) (636,814) (1,391,186)   (1,860,042)   (913,835)
Cash Flows from Investing Activities:                            
Withdrawals from trust for redemptions             10,384,496 117,079,879 10,384,496 117,079,879        
Withdrawals from Trust Account to pay for income and franchise taxes             156,174 804,072 156,174 804,072        
Withdrawals from Trust Account for redemptions of common stock                       129,175,094   0
Withdrawals from Trust Account to pay for taxes                       1,071,864   182,069
Principal deposited in Trust Account     (212,701)     0 (382,840) (1,500,000) (531,697) (1,500,000)   (1,641,801)   0
Net cash provided by investing activities     (212,701)     (1,500,000) 10,157,830 116,383,951 10,008,973 116,383,951   128,605,157   182,069
Cash Flows from Financing Activities:                            
Proceeds from issuance of promissory note to related party     212,161     1,950,000 212,161 1,950,000 492,287 1,950,000   2,316,985   483,034
Proceeds from subscription agreement     110,000     0 440,000 0 473,008 0        
Repayment of Promissory Notes to Related Party                       (4,300)   (231,280)
Redemptions of shares             (10,384,496) (117,079,879) (10,384,496) (117,079,879)   (129,175,094)   0
Net cash provided by (used in) financing activities     322,161     1,950,000 (9,732,335) (115,129,879) (9,419,201) (115,129,879)   (126,862,409)   251,754
Net change in cash     (5,879)     185,669 47,438 58,371 (47,042) (137,114)   (117,294)   (480,012)
Cash, beginning of the period 107,722 54,405 60,284 235,949 363,247 177,578 60,284 177,578 60,284 177,578 363,247 177,578   657,590
Cash, end of the period $ 13,242 107,722 54,405 $ 40,464 235,949 363,247 107,722 235,949 13,242 40,464 $ 54,405 60,284 $ 363,247 177,578
Supplemental disclosure of noncash investing and financing activities                            
Remeasurement of common stock subject to possible redemption                 1,108,476 3,477,548   3,943,038   548,862
Subsequent remeasurement of common stock subject to possible redemption     467,884     2,479,343 815,136 3,148,417            
Excise tax payable on redemption   $ (103,845)     $ (1,170,799)   103,845 1,170,799 103,845 1,170,799   (1,291,751)    
Cost of issuance of debt under Polar agreement     $ 108,634     $ 0 434,460 0            
Cash paid for taxes             $ 71,153 $ 407,687 114,078 0        
Cost of issuance of debt under subscription agreements                 $ 462,751 $ 0        
Excise tax on redemptions                       $ 1,291,751   $ 0