XML 30 R18.htm IDEA: XBRL DOCUMENT v3.21.2
Basis of Presentation (Tables)
3 Months Ended
Oct. 31, 2021
Accounting Policies [Abstract]  
Schedule of dilutive weighted average shares
   Three months ended
October 31,
 
(in thousands, except per share data)  2021   2020 
NUMERATOR:        
NET INCOME (LOSS)  $2,419   $(726)
           
DENOMINATOR:          
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - BASIC   138,719,017    119,914,246 
INCOME (LOSS) PER COMMON SHARE - BASIC  $0.02   $(0.01)

 

   Three months ended
October 31,
 
(in thousands, except per share data)  2021   2020 
NUMERATOR:        
NET INCOME (LOSS)  $2,419   $(726)
Less: adjustments to net income  $(4,331)  $
-
 
NET INCOME (LOSS) - DILUTED SHARES OUTSTANDING CALCULATION  $(1,912)  $(726)
           
DENOMINATOR:          
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - BASIC   138,719,017    119,914,246 
Warrants and Options to purchase common stock   100,731,026    
-
 
Convertible Debt - Derivative   11,273,568    
-
 
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - DILUTED   250,723,611    119,914,246 
LOSS PER COMMON SHARE - DILUTED  $(0.01)  $(0.01)

 

Schedule of basic and diluted net loss per share
   Three months ended
October 31,
 
   2021   2020 
Convertible Preferred Shares   56,405,216    
             -
 
Convertible Debt   11,966,667    
-
 
Total   68,371,883    
-
 

 

Schedule of disaggregated revenue
   For the Three Months ended
October 31,
 
   2021   2020 
         
Cloud software and service revenue  $3,703   $1,549 
Product revenue   74    3 
Total operating revenues  $3,777   $1,552 

 

Schedule of derivative financial instruments measured at fair value
       Fair value measurements at reporting date using. 
       Quoted prices
in active
   Significant     
       markets   other   Significant 
       for identical   observable   unobservable 
       liabilities   inputs   inputs 
Description  Fair Value   (Level 1)   (Level 2)   (Level 3) 
                 
Convertible promissory notes derivative liability at July 31, 2021  $16,773,383    
-
    
-
   $16,773,383 
                     
Convertible promissory notes derivative liability at October 31, 2021  $12,339,503    
       -
    
      -
   $12,339,503 

  

Schedule of derivatives using the Black-Scholes option pricing model
Expected dividend yield   0.00% 
Expected stock price volatility   125.60% - 283.01% 
Risk-free interest rate   0.05% - 1.65% 
Expected term   0.03 - 10.00 years 

 

Expected dividend yield   0.00%
Expected stock price volatility   81.43% - 239.82% 
Risk-free interest rate   0.05% - 1.55% 
Expected term   0.21 - 9.05 years  

 

Schedule of derivative financial instruments measured at fair value
Balance at July 31, 2020  $606,123 
Derivative from new convertible promissory notes recorded as debt discount   6,820,108 
Derivative liability resolved to additional paid in capital due to debt conversion   (588,097)
Derivative loss    9,935,249 
Balance at July 31, 2021  $16,773,383 
Derivative liability resolved to additional paid in capital due to debt conversion   
-
 
Derivative gain   (4,433,880)
Balance at October 31, 2021  $12,339,503