XML 16 R6.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statement of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Cash Flows from Operating Activities:    
Net (loss) income $ (21,844) $ 102,737
Adjustments to reconcile net (loss) income to net cash and cash equivalents used in operating activities:    
Change in fair value of derivative warrant liabilities 8,090 (357,080)
Stock - based compensation 125,224
Changes in operating assets and liabilities:    
Prepaid expenses (4,097) (104,600)
Deposit 144,000 (144,000)
Accounts payable and accrued expenses 17,298 (970,377)
Accounts payable – related party (124,867)
Deferred revenue (207,436) 207,436
Net cash and cash equivalents used in operating activities (63,632) (1,265,884)
Cash Flows from Financing Activities:    
Repayment of advances – related party (2,207)
Proceeds from forward purchase agreement 275,000
Net cash and cash equivalents (used in) provided by financing activities (2,207) 275,000
Net change in cash and cash equivalents (65,839) (990,884)
Cash and cash equivalents, beginning of period 114,146 1,183,328
Cash and cash equivalents, end of period 48,307 192,444
Supplemental disclosure of non-cash investing and financing activities:    
Issuance of Class A Common Stock 100
Forfeiture of Class B Common Stock (270)
Supplemental Cash flow information:    
Taxes paid