XML 9 R2.htm IDEA: XBRL DOCUMENT v3.25.2
CONDENSED INTERIM COMBINED CONSOLIDATED BALANCE SHEETS - USD ($)
Jun. 30, 2025
Dec. 31, 2024
Assets    
Cash $ 9,857,390 $ 9,729,546
Accounts receivable, net 1,591,806 703,706
Prepaid expenses and other current assets (including related party transactions of $298,520 and $0, see note 10) 5,424,280 1,002,117
Other receivables 5,710,714  
Derivative asset   2,587,581
Total current assets 22,584,190 14,022,950
Property and equipment, net 117,975 22,319
Intangible assets 47,104,816 6,750,178
Goodwill 6,189,901  
Right of use assets 2,294,862  
Deferred tax asset 412,569  
Other non-current assets 1,397,679 373,445
Total non-current assets 57,517,802 7,145,942
Total assets 80,101,992 21,168,892
Current liabilities    
Accounts payable 23,035,142 8,061,598
Due to related party (refer to note 10)   1,639,418
Accrued expenses and other payables 15,680,098 9,513,932
Short term debt 28,745,993  
Short term debt to related party (refer to note 10)   5,102,211
Short term convertible debt 111,837 10,288,123
Short term convertible debt to related party (refer to note 10) 108,047 95,309
Convertible promissory notes 538,524 6,428,825
Ordinary shares payable   1,206,609
Share-based payment liability 1,400,000 1,400,000
Advisors loans 3,865,447 12,812,366
Derivative liabilities 1,513,430 2,579,875
Deferred revenue 16,016,292 1,172,056
Lease liabilities, current portion 1,452,755  
Income taxes payable 482,882  
Other current liabilities 695,517 2,138,314
Total current liabilities 93,645,964 62,438,636
Non-current liabilities    
Long term debt 121,140  
Lease liabilities, non-current portion 610,146  
Other non-current liabilities 14,561  
Total non current liabilities 745,847  
Total liabilities 94,391,811 62,438,636
Commitments and contingencies (refer to note 13)
Shareholders' deficit    
Ordinary shares, Pound Sterling 0.0001 nominal value 259,066,638 shares issued and outstanding as of June 30, 2025; 209,080,491 shares issued and outstanding as of December 31, 2024; 341,476,136 and 256,365,817 shares authorized as of June 30, 2025 and December 31, 2024 33,394 26,919
Additional paid-in capital 302,123,036 216,879,496
Share subscription receivable (2,108) (80)
Accumulated deficit (316,062,263) (258,209,745)
Accumulated other comprehensive loss (381,878) 33,666
Total stockholders' deficit (14,289,819) (41,269,744)
Total liabilities and stockholders' deficit 80,101,992 21,168,892
Related Party [Member]    
Assets    
Accounts receivable, net $ 298,520 $ 0