XML 21 R7.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Cash Flows from Operating Activities:    
Net income (loss) $ 24,336 $ (130,700)
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Change in fair value of derivative warrant liabilities (10,780) (404,250)
Non- cash interest expense 14,699
Stock - based compensation 125,224 144,480
Changes in operating assets and liabilities:    
Prepaid expenses (92) (6,000)
Accounts payable and accrued expenses (28,310) (1,011,003)
Accounts payable – related party (124,867)
Contract liabilities (63,436) 63,436
Net cash used in operating activities (63,226) (1,344,037)
Cash Flows from Financing Activities:    
Advance from related party 707
Repayment of advances – related party (2,207) (852)
Proceeds from forward purchase agreement 275,000
Net cash (used in) provided by financing activities (2,207) 274,855
Net change in cash (65,433) (1,069,182)
Cash, beginning of year 114,146 1,183,328
Cash, end of year 48,713 114,146
Supplemental disclosure of non-cash investing and financing activities:    
Issuance of Class A Common Stock 100 105
Forfeiture of Class B Common Stock (270)
Supplemental Cash flow information:    
Taxes paid