XML 15 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Changes in Stockholders’ Deficit (Unaudited) - USD ($)
Common Stock
Class A
Common Stock
Class B
Additional Paid-in Capital
Accumulated Deficit
Subscription Receivable
Total
Balance at Dec. 31, 2023 $ 543 $ 430 $ 2,172,674 $ (300,176) $ (2,608,141) $ (734,670)
Balance (in Shares) at Dec. 31, 2023 5,428,256 4,300,000        
Forfeiture of Class B common stock $ (160) 160
Forfeiture of Class B common stock (in Shares) (1,600,000)        
Proceeds from forward purchase agreement shares 125,000 125,000
Net income (Loss)       (178,743)   (178,743)
Balance at Mar. 31, 2024 $ 543 $ 270 2,172,834 (478,919) (2,483,141) (788,413)
Balance (in Shares) at Mar. 31, 2024 5,428,256 2,700,000        
Balance at Dec. 31, 2023 $ 543 $ 430 2,172,674 (300,176) (2,608,141) (734,670)
Balance (in Shares) at Dec. 31, 2023 5,428,256 4,300,000        
Net income (Loss)           226,691
Balance at Jun. 30, 2024 $ 543 $ 270 2,172,834 (73,485) (2,333,141) (232,979)
Balance (in Shares) at Jun. 30, 2024 5,428,256 2,700,000        
Balance at Mar. 31, 2024 $ 543 $ 270 2,172,834 (478,919) (2,483,141) (788,413)
Balance (in Shares) at Mar. 31, 2024 5,428,256 2,700,000        
Proceeds from forward purchase agreement shares 150,000 150,000
Net income (Loss)       405,434   405,434
Balance at Jun. 30, 2024 $ 543 $ 270 2,172,834 (73,485) $ (2,333,141) (232,979)
Balance (in Shares) at Jun. 30, 2024 5,428,256 2,700,000        
Balance at Dec. 31, 2024 $ 648 $ 270 (446,808)   (445,890)
Balance (in Shares) at Dec. 31, 2024 6,478,256 2,700,000        
Stock based compensation 6,526   6,526
Net income (Loss)       (28,542)   (28,542)
Balance at Mar. 31, 2025 $ 648 $ 270 6,526 (475,350)   (467,906)
Balance (in Shares) at Mar. 31, 2025 6,478,256 2,700,000        
Balance at Dec. 31, 2024 $ 648 $ 270 (446,808)   (445,890)
Balance (in Shares) at Dec. 31, 2024 6,478,256 2,700,000        
Net income (Loss)           139,326
Balance at Jun. 30, 2025 $ 648 $ 270 13,124 (307,482)   (293,440)
Balance (in Shares) at Jun. 30, 2025 6,478,256 2,700,000        
Balance at Mar. 31, 2025 $ 648 $ 270 6,526 (475,350)   (467,906)
Balance (in Shares) at Mar. 31, 2025 6,478,256 2,700,000        
Stock based compensation 6,598   6,598
Net income (Loss)       167,868   167,868
Balance at Jun. 30, 2025 $ 648 $ 270 $ 13,124 $ (307,482)   $ (293,440)
Balance (in Shares) at Jun. 30, 2025 6,478,256 2,700,000