XML 16 R4.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
3 Months Ended 7 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2023
Sep. 30, 2024
Income Statement [Abstract]        
Revenue
General and administrative expenses [1] 8,980,965 778,455 1,902,653 11,483,389
Operating Loss (8,980,965) (778,455) (1,902,653) (11,483,389)
Other income (expenses)        
SAFE note issuance costs (29,655) (466,302) [2]  
Other transaction costs (35,690) (452,519) [3] [3]
Interest income 3,397 3,397
Interest expense (8,558) (7,111) [4] (10,637) [4]
Change in fair value of sponsor earnout shares 1,636,100 1,636,100
Change in fair value of warrant liability (2,753,964) (2,753,964)
Change in fair value of investment in equity securities 11,678 (150,994)
Change in fair value of convertible notes (471,400)
Change in fair value of SAFE notes (955,000)
Total other expenses (1,111,347) (65,345) (925,932) (2,702,498)
Net Loss $ (10,092,312) $ (843,800) $ (2,828,585) $ (14,185,887)
Loss per share        
Basic $ (0.22) $ (0.02) $ (0.07) $ (0.34)
Diluted $ (0.22) $ (0.02) $ (0.07) $ (0.34)
Weighted average common shares outstanding        
Basic 45,171,254 40,453,289 40,367,188 41,694,909
Diluted 45,171,254 40,453,289 40,367,188 41,694,909
[1] Includes related party amounts of $Nil and $147,497 for the three months ended September 30, 2024 and 2023, respectively and $Nil and $771,935 for the nine months ended September 30, 2024 and from March 16, 2023 to September 30, 2023, respectively.
[2] Includes related party amounts of $Nil and $435,000 for the nine months ended September 30, 2024 and from March 16, 2023 to September 30, 2023, respectively.
[3] Includes related party amounts of $Nil and $100,000 for the nine months ended September 30, 2024 and from March 16, 2023 to September 30, 2023, respectively.
[4] Includes related party amounts of $Nil and $7,111 for the nine months ended September 30, 2024 and from March 16, 2023 to September 30, 2023, respectively.