XML 47 R21.htm IDEA: XBRL DOCUMENT v3.24.0.1
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2023
Fair Value Measurements [Abstract]  
Schedule of Company's Assets and Liabilities are Measured at Fair Value
The following tables present information about the Company’s assets and liabilities that are measured at fair value on December 31, 2023 and 2022, and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

 
December 31,
2023
Quoted
Prices In
Active
Markets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Other
Unobservable
Inputs
(Level 3)
Assets:
 
 
 
 
Cash and marketable securities held in trust
$10,873,406
$10,873,406
$
$
Liabilities:
 
 
 
 
Warrant liabilities – Public Warrants
$85,388
$85,388
$
$
Warrant liabilities – Private Placement Warrants
66,128
66,128
Warrant liabilities – Representative’s Warrants
5,123
5,123
Convertible promissory note
944,118
944,118
Total
$1,100,757
$85,388
$
$1,015,369

 
December 31,
2022
Quoted
Prices In
Active
Markets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Other
Unobservable
Inputs
(Level 3)
Liabilities:
 
 
 
 
Warrant liabilities – Public Warrants
$450,656
$450,656
$
$
Warrant liabilities – Private Placement Warrants
377,857
377,857
Warrant liabilities – Representative’s Warrants
29,274
29,274
Total
$857,787
$450,656
$
$407,131
Schedule of Inputs into the Monte Carlo Simulation
The key inputs into the Monte Carlo simulation model for the warrant liabilities and convertible promissory note were as follows at December 31, 2023 and 2022:

 
December 31,
2023
December 31,
2022
Input
 
 
Risk-free interest rate
5.06%
4.74%
Expected term (years)
0.71
0.90
Expected volatility
De minimis%
7.7%
Exercise price
$11.50
$11.50
Fair value of Common stock
$11.16
$10.13
Schedule of Changes in Fair Value of the Company's Level 3 Financial Instruments
The following table provides a summary of the changes in the fair value of the Company’s Level 3 financial instruments that are measured at fair value on a recurring basis for the years ended December 31, 2023 and 2022:

 
Private
Placement
Warrants
Public
Warrants
Representative’s
Warrants
Warrant
Liability
Fair value at December 31, 2022
$377,857
$
$29,274
$407,131
Change in fair value of warrant liabilities
(311,729)
(24,151)
(335,880)
Fair value at December 31, 2023
$66,128
$
$5,123
$71,251
 
Private
Placement
Warrants
Public
Warrants
Representative’s
Warrants
Warrant
Liability
Fair value at December 31, 2021
$3,086,701
$3,890,177
$239,144
$7,216,022
Change in fair value of warrant liabilities
(2,708,844)
(2,088,501)
(209,870)
(5,007,215)
Transfer out of Level 3 to Level 1
(1,801,676)
(1,801,676)
Fair value at December 31, 2022
$377,857
$
$29,274
$407,131
Schedule of Convertible Promissory Note
 
Convertible
Promissory
Note
Fair value at December 31, 2022
$
Principal borrowing
1,121,815
Change in fair value of convertible promissory note
(177,697)
Fair value at December 31, 2023
$944,118