XML 32 R8.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statements of Cash Flows - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2024
Dec. 31, 2023
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2022
Operating Activities:              
Net income (loss): $ (7,412,175) $ (5,377,191) $ 22,808,933 $ (12,508,051)      
Adjustment to reconcile net loss to net cash used in operating activities:              
Depreciation     114,812 154,852      
Stock-based compensation     34,896 358,059      
Non-cash interest     1,700,531 312,193      
Non-cash transaction cost     3,647,526      
Changes in fair value of financial liabilities     (34,333,573) 4,739,085      
Foreign exchange gain     (18,221) (48,875)      
Changes in operating assets and liabilities:              
Other current assets and premises lease deposits     (136,895) 56,074      
Receivables     (35,950)      
Accounts payable and accrued liabilities     (360,102) (1,956,539)      
Deferred revenue     4,406      
Operating lease     (32,704) 26,538      
Customer deposits     (30,143) 12,024      
Cash used in operating activities     (6,636,484) (8,854,640)      
Investing Activities:              
Net cash acquired from business combination     77,270      
Cash provided by investing activities     77,270      
Financing Activities:              
Payments on finance leases     (3,476) (6,180)      
Proceeds from senior secured promissory notes     596,000      
Proceeds from promissory notes     929,299      
Repayment of SR&ED loan     (727,014) (916,539)      
Proceeds from pre-paid purchase, net     2,000,000      
Proceeds from convertible notes     1,105,000 9,575,000      
Proceeds from long-term debt     3,150,000      
Repayment of long-term debt     (86,957)      
Proceeds from exercise of stock options     53,861      
Cash provided by financing activities     6,962,852 8,706,142      
Net change in cash during the period     403,638 (148,498)      
Effect of exchange rates on cash holdings in foreign currencies     (10,657)      
Cash at beginning of period 395,580 2,069,056 395,580 2,069,056 $ 2,069,056    
Cash at end of period     788,561 1,920,558 395,580 $ 2,069,056  
Cash paid for:              
Interest on finance lease paid     4,380 4,884      
Interest paid on debt     75,260 782,624      
Supplemental disclosure of non-cash investing and financing activity:              
SAFEs converted to preferred shares     3,200,000      
Convertible notes converted to common shares     8,370,546      
Common shares issued for services     572,526      
Convertible notes issued for services     750,000      
Common shares issued for pre-paid security agreement     188,679      
Common shares issued for Business Combination     11,123,075      
Common shares issued for settlement of amount owing for severance payment     260,999      
Grafiti Holding Inc              
Operating Activities:              
Net income (loss): (1,564,540) (3,692)     (1,348,357) (73,828) $ (63,867)
Adjustment to reconcile net loss to net cash used in operating activities:              
Depreciation 253 216     695 1,246 1,319
Stock options granted to consultants ($219,627 to related parties)         627,478
Amortization of right-of-use asset         8,176
Amortization of original issue discount 82,178     4,941
Provision for credit losses 129,535     108,568
Accrued interest income (24,066)     (548)
Accrued interest expense 50,405     3,301
Accrued monitoring fee expense 35,577     1,620
Unrealized gain on foreign currency transactions         (5,492)
Changes in operating assets and liabilities:              
Accounts receivable (23,541) 47,626     64,381 (22,768) (21,372)
Prepaid expenses and other assets (3,068) (149)     (68,496) (529) 4,962
Other assets         4,430 (816)
Accounts payable 528,078 958     440,241 (2,625) (2,379)
Accrued liabilities (9,058) (4,830)     (15,535) 31,607 (18,368)
Deferred revenue (1,288) 17,156     57,652 (13,149) (54,209)
Operating lease obligation         (8,259)
Cash used in operating activities (799,535) 57,285     (129,551) (75,616) (154,813)
Investing Activities:              
Purchase of property and equipment         (2,871)
Loan to Damon Motors (596,000)     (550,000)
Cash provided by investing activities (596,000)     (552,871)
Financing Activities:              
Proceeds from promissory notes         1,500,000
Proceeds from long term debt 350,000          
Proceeds from exercise of stock options 64,335          
Net investments from Inpixon 32,193     67,330 166,471 177,053
Cash provided by financing activities 414,335 32,193     1,567,330 166,471 177,053
Effect of exchange rates on cash holdings in foreign currencies 7,588 (5,308)     (248) 3,223 (16,541)
Net (Decrease) Increase in Cash (973,612) 84,170     884,660 94,078 5,699
Cash at beginning of period 1,148,904 264,244 $ 1,148,904 $ 264,244 264,244 170,166 164,467
Cash at end of period 175,292 348,414     1,148,904 264,244 170,166
Cash paid for:              
Interest on finance lease paid    
Interest paid on debt    
Non-cash financing activities              
Original issue discount related to long term debt         450,059
Transaction costs         $ 20,000