XML 15 R8.htm IDEA: XBRL DOCUMENT v3.25.2
CONDENSED INTERIM COMBINED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Cash Flows from Operating Activities:    
Net loss $ (57,852,518) $ (12,967,097)
Adjustments to reconcile net loss to net cash (used in) operating activities:    
Depreciation and amortization 1,550,777 121,895
Share based compensation for employees 2,341,249 1,852,702
Share based compensation issued to related parties 6,043,937 2,190,482
Ordinary shares issued in lieu of cash payment for services 222,486  
Ordinary shares issued to Radio Group to settle termination of ANY acquisition in Germany 876,000  
Income tax expense 482,882  
Interest expense 2,255,967 3,008,131
Loss on derivatives 1,521,136  
Loss on extinguishment 27,247,099  
Gain on revaluation of financial asset (5,710,714) 0
Unrealized foreign exchange (gain)/loss (145,259) 108,224
Non-cash component of lease expense 561,127  
Net loss attributable to Bluedot Industries prior to common control transaction 291,161 122,726
Changes in operating assets and liabilities:    
Decrease in accounts receivable 4,536,378 1,100
Increase in prepaid expense and other current assets (4,483,334) (131,679)
Increase in accounts payable, accrued expenses and other payables 2,053,099 477,428
Increase in accrued expenses and other payables 229,070  
Decrease in lease liabilities (805,828)  
Increase in non-current liabilities 272,835  
Net cash used in operating activities (19,809,939) (4,900,193)
Cash Flows from Investing Activities:    
Purchase of property and equipment (90,217) (3,850)
Development of intangible assets (1,677,356) (1,360,525)
Acquisition of Prediqt, net of cash acquired (80,888)  
Cash acquired in business combinations 1,800,234  
Cash acquired in common control transaction 139,697  
Net cash provided by /(used in) investing activities 91,470 (1,364,375)
Cash Flows from Financing Activities:    
Proceeds from rights issuance   1,350,000
Call up capital received from related parties   222,306
Repayment of short-term debt obligation from related parties (5,163,477)  
Proceeds from promissory notes 67,705  
Proceeds from issuance of ordinary shares 1,613,207  
Proceeds from short-term debt   400,000
Repayment of advisor loans (3,500,000)  
Proceeds from convertible debt 0 4,301,855
Net cash provided by financing activities 20,017,435 6,274,161
Effect of exchange rate changes on cash (171,122) 38,522
Net change in cash 127,844 48,115
Cash and cash equivalents, beginning of period 9,729,546 156,586
Cash and cash equivalents, end of period 9,857,390 $ 204,701
Supplemental disclosure of noncash investing and financing activities    
Cash paid for taxes $ 4,804