XML 14 R7.htm IDEA: XBRL DOCUMENT v3.25.2
CONDENSED INTERIM COMBINED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT - USD ($)
Total
GroupBy [Member]
Bluedot Innovation Pty. Ltd [Member]
Mpower Plus B.V. [Member]
Common Stock [Member]
Series A shares [Member]
Common Stock [Member]
Ordinary shares [Member]
Common Stock [Member]
Ordinary shares [Member]
GroupBy [Member]
Common Stock [Member]
Ordinary shares [Member]
Bluedot Innovation Pty. Ltd [Member]
Common Stock [Member]
Ordinary shares [Member]
Mpower Plus B.V. [Member]
Additional paid-in capital [Member]
Additional paid-in capital [Member]
GroupBy [Member]
Additional paid-in capital [Member]
Bluedot Innovation Pty. Ltd [Member]
Additional paid-in capital [Member]
Mpower Plus B.V. [Member]
Accumulated deficit [Member]
Share subscription receivable [Member]
Accumulated other comprehensive income [Member]
Beginning balance, value at Dec. 31, 2023 $ (56,405,533)       $ 3,868 $ 127,310       $ 193,631,205       $ (249,869,811) $ (178,720) $ (119,385)
Beginning balance, shares at Dec. 31, 2023         4,575,983 152,262,295                    
Employee share-based compensation 1,852,702                 1,852,702            
Share issuance for Bluedot common control transaction (see Note 2 and 4), value 1,000         $ 103       897            
Share issuance for Bluedot common control transaction (see Note 2 and 4), shares           819,737                    
Warrants issued with loan 1,782                 1,782            
Share-based compensation related parties, value 2,190,482                 2,190,482            
Ordinary shares issued, shares           4,528                    
Ordinary shares issued, value 25,146         $ 3       25,143            
Net loss (12,967,097)                         (12,967,097)    
Foreign currency translation gain (loss) 133,245                             133,245
Ending balance, value at Jun. 30, 2024 (65,168,273)       $ 3,868 $ 127,416       197,702,211       (262,836,908) (178,720) 13,860
Ending balance, shares at Jun. 30, 2024         4,575,983 153,086,560                    
Beginning balance, value at Dec. 31, 2024 (41,269,744)         $ 26,919       216,879,496       (258,209,745) (80) 33,666
Beginning balance, shares at Dec. 31, 2024           209,080,491                    
Employee share-based compensation 2,341,249                 2,341,249            
Shares issued to advisors, value 2,893,792         $ 147       2,893,644            
Shares issued to advisors, shares           1,169,846                    
Shares issued on conversion of senior secured notes 30,765,993         $ 1,322       30,764,671            
Shares issued on conversion of senior secured notes, shares           10,840,973                    
Issuance of ordinary shares upon conversion of advance subscription, value 118,293         $ 22       118,271            
Issuance of ordinary shares upon conversion of advance subscription, shares           171,429                    
Issuance of ordinary shares under Yorkville Standby Equity Purchase Agreement, value 1,613,207         $ 62       1,613,145            
Issuance of ordinary shares under Yorkville Standby Equity Purchase Agreement, shares           500,000                    
Issuance of ordinary shares upon conversion of Yorkville Note (see note 8), value 3,747,134         $ 177       3,746,957            
Issuance of ordinary shares upon conversion of Yorkville Note (see note 8), shares           1,413,946                    
Ordinary shares issued upon exercise of share options by consultants, value           $ 28                 (28)  
Ordinary shares issued upon exercise of share options by consultants, shares           223,622                    
Ordinary shares issued upon exercise of share options under LTIP by employees, value           $ 99                 (99)  
Ordinary shares issued upon exercise of share options under LTIP by employees, shares           748,866                    
Ordinary shares issued upon exercise of share options under LTIP by related parties, value           $ 1,566                 (1,566)  
Ordinary shares issued upon exercise of share options under LTIP by related parties, shares           11,864,174                    
Ordinary shares issued to Radio Group to settle termination of ANY acquisition in Germany, value 876,000         $ 38       875,963            
Ordinary shares issued to Radio Group to settle termination of ANY acquisition in Germany, shares           300,000                    
Ordinary shares issued upon conversion of convertible notes (see note 8), value 1,138,568         $ 53       1,138,514            
Ordinary shares issued upon conversion of convertible notes (see note 8), shares           471,337                    
Ordinary shares issued in upon conversion of promissory note (see note 8), value 4,116,180         $ 168       4,116,012            
Ordinary shares issued in upon conversion of promissory note (see note 8), shares           1,257,632                    
Ordinary shares issued in lieu of cash payment for services 222,500         $ 14       222,486            
Ordinary shares issued in lieu of cash payment for services, shares           110,000                    
Ordinary shares issued to DBLP upon settlement of related party payable, value 823,148         $ 107       823,041            
Ordinary shares issued to DBLP upon settlement of related party payable, shares           800,000                    
Ordinary shares issued to Western Alliance Bank to settle debt assumed in the GroupBy acquisition, value 16,692,859         $ 802       16,692,057            
Ordinary shares issued to Western Alliance Bank to settle debt assumed in the GroupBy acquisition, shares           5,857,143                    
Share-based compensation related parties, value 6,043,937         $ 335       6,043,937         (335)  
Ordinary share-based compensation issued to related parties, shares           2,500,000                    
Shares issued under the rights issue 1,088,327         $ 548       1,087,779            
Shares issued under the rights issue, shares           4,150,000                    
Issuance of ordinary shares upon acquisition of Armada, shares             3,999,902 1,941,111 804,833              
Issuance of ordinary shares upon acquisition of Armada   $ 5,759,859 $ 3,396,944 $ 1,529,182     $ 517 $ 245 $ 108   $ 5,759,342 $ 3,396,700 $ 1,529,074      
Ordinary shares issued on conversion of advisors loans, shares           861,333                    
Ordinary shares issued on conversion of advisors loans 2,080,815         $ 116       2,080,699            
Net loss (57,852,518)                         (57,852,518)    
Foreign currency translation gain (loss) (415,544)                             (415,544)
Ending balance, value at Jun. 30, 2025 $ (14,289,819)         $ 33,394       $ 302,123,036       $ (316,062,263) $ (2,108) $ (381,878)
Ending balance, shares at Jun. 30, 2025           259,066,638