XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.3
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash flows from Operating Activities:    
Net income (loss) $ 2,674,969 $ (5,994,501)
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Depreciation and amortization expense 622,115  
Interest earned on cash or investments held in Trust Account (320,104) (267,481)
Interest income on cash or cash equivalents held in investment account (5,840,922)  
Change in fair value of derivative warrant liabilities (7,701,334) 4,693,000
Change in fair value of equity forward liability (325,000) 325,000
Unrealized foreign exchange gains/losses 6,348  
Unrealized gain on marketable securities (18,422)  
Change in fair value of equity investment 7,937,965  
Stock compensation expense 12,570  
Changes in operating assets and liabilities:    
Accounts Receivable 174,805  
Prepaid expenses and current assets (365,695) 13,938
Rent Receivable (173,609)  
Accounts payable 536,589 57,714
Accrued expenses and other current liabilities (1,460,682) 521,700
Deferred Income 228,500  
Deferred Legal Fees (275,000)  
Excise Tax Payable (639,193) (1,138,504)
Deferred income taxes 11,282  
Net cash used in operating activities (4,914,818) (1,789,134)
Investing Activities    
Cash distributed from trust account 22,286,208 63,919,253
Cash contributed to trust account   (1,374,491)
Purchase of common controlled Building and Land (26,750,000)  
Purchase of Fixed Assets (4,220)  
Purchase of available for sale debt securities (2,494,968)  
Acquisition of business, net of cash acquired (10,515,111)  
Purchase of Equity Investment, EchoStar Holdings (43,499,995)  
Sale of marketable securities 5,866,313  
Net cash (used in) provided by investing activities (55,111,773) 62,544,762
Financing Activities    
Redemption of Class A common stock (20,579,660) (63,919,253)
Proceeds from Issuance of Convertible Preferred Stock 199,999,950  
Proceeds from Extension Note   1,374,491
Repayment of Extension Note (1,708,426)  
Proceeds from Working Capital Loan 500,000 400,000
Repayment of Working Capital Loan (900,000)  
Security Deposit received 228,500  
Net cash provided by (used in) financing activities 177,540,364 (62,144,762)
Net change in cash and Cash Equivalents 117,513,773 (1,389,134)
Cash and Cash Equivalents-beginning of the period 8,162 1,397,296
Cash and Cash Equivalents-end of the period 117,521,935 8,162
Supplement Cash Flow Information    
Cash paid for income taxes $ 80,550 1,190,035
Excise tax liability accrued for common stock redemptions   $ 639,193