XML 33 R20.htm IDEA: XBRL DOCUMENT v3.22.2
Basis of Presentation (Tables)
9 Months Ended
Apr. 30, 2022
Accounting Policies [Abstract]  
Schedule of dilutive weighted average shares
   Three months ended
April 30,
   Nine months ended
April 30,
 
(in thousands, except per share data)  2022   2021   2022   2021 
NUMERATOR:                
NET INCOME (LOSS)  $3,902   $(12,803)  $(4,726)  $(15,484)
                     
DENOMINATOR:                     
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - BASIC   139,751,107    136,719,871    139,285,833    126,524,312 
INCOME (LOSS) PER COMMON SHARE - BASIC  $0.03   $(0.09)  $(0.03)  $(0.12)

 

   Three months ended
April 30,
   Nine months ended
April 30,
 
(in thousands, except per share data)    2022   2021   2022   2021 
NUMERATOR:                
NET INCOME (LOSS)  $3,902   $(12,803)  $(4,726)  $(15,484)
Less: adjustments to net income  $(6,759)  $
-
   $
-
   $
-
 
NET INCOME (LOSS) -  DILUTED SHARES OUTSTANDING CALCULATION  $(2,857)  $(12,803)  $(4,726)  $(15,484)
                     
DENOMINATOR:                    
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - BASIC   139,751,107    136,719,871    139,285,833    126,524,312 
Warrants and Options to purchase common stock   100,352,766    
-
    
-
    
-
 
Convertible Debt   14,063,920    
-
    
-
    
-
 
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - DILUTED   254,167,793    136,719,871    139,285,833    126,524,312 
LOSS PER COMMON SHARE - DILUTED  $(0.01)  $(0.09)  $(0.03)  $(0.12)

 

Schedule of basic and diluted net loss per share
   Three months ended
April 30,
   Nine months ended
April 30,
 
   2022   2021   2022   2021 
Convertible Preferred Shares   56,745,216    

55,437,949

    56,745,216    

55,437,949

 
Convertible Debt   12,633,333    

21,021,795

    12,633,333    

21,021,795

 
Total   69,378,549    

76,459,744

    69,378,549    

76,459,744

 

 

Schedule of disaggregated revenue
   For the Three Months
ended April 30,
   For the Nine Months
ended April 30,
 
   2022   2021   2022   2021 
                 
Cloud software and service revenue  $8,092   $3,666   $15,677   $8,440 
Product revenue   71    85    282    189 
Total operating revenues  $8,163   $3,751   $15,959   $8,629 

 

Schedule of derivative financial instruments measured at fair value
       Fair value measurements at reporting date using. 
Description  Fair Value   Quoted
prices in
active
markets for
identical
liabilities
(Level 1)
   Significant
other
observable
inputs
(Level 2)
   Significant
unobservable
inputs
(Level 3)
 
                 
Convertible promissory notes derivative liability at July 31, 2021  $16,773,383    
        -
    
            -
   $16,773,383 
                     
Convertible promissory notes derivative liability at April  30, 2022  $8,922,100    
-
    
-
   $8,922,100 

 

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   63.32% - 250.19% 
Risk-free interest rate   0.03% - 2.89% 
Expected term   0.05 – 9.50 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 from new convertible promissory notes recorded as debt discount   60,292 
Derivative liability resolved to additional paid in capital due to payoff of convertible debt   (76,134)
Derivative gain   (7,835,441)
Balance at April 30, 2022  $8,922,100