XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.0.1
STATEMENT OF CHANGES IN STOCKHOLDERS' DEFICIT - USD ($)
Class A Common Shares
Common Stock
Class B Common Stock
Common Stock
Additional Paid-in Capital
Accumulated Deficit
Total
Balance at the beginning at Dec. 31, 2022 $ 20 $ 288   $ (152,238) $ (151,930)
Balance at the beginning (in shares) at Dec. 31, 2022 200,000 2,875,000      
Conversion of Class B common stock to Class A common stock $ 288 $ (288)      
Conversion of Class B common stock to Class A common stock (in shares) 2,875,000 (2,875,000)      
Accretion of Class A common stock to redemption amount       (3,056,238) (3,056,238)
Net loss for the period       (565,418) (565,418)
Excise tax on stockholder redemption       (906,736) (906,736)
Balance at the end at Dec. 31, 2023 $ 308 $ 0 $ 0 (4,680,630) (4,680,322)
Balance at the end (in shares) at Dec. 31, 2023 3,075,000 0      
Accretion of Class A common stock to redemption amount       (1,646,341) (1,646,341)
Net loss for the period       (1,015,914) (1,015,914)
Excise tax on stockholder redemption       (131,365) (131,365)
Balance at the end at Dec. 31, 2024 $ 308     $ (7,474,250) $ (7,473,942)
Balance at the end (in shares) at Dec. 31, 2024 3,075,000