XML 34 R21.htm IDEA: XBRL DOCUMENT v3.24.1.u1
INCOME TAX (Tables)
12 Months Ended
Dec. 31, 2023
INCOME TAX  
Schedule of net deferred tax assets

December 31, 

    

2023

    

2022

Deferred tax assets

 

  

Net operating loss carryforward

$

461,882

$

(379)

Start-up/organization expenses

 

1,622,610

 

962,297

Total deferred tax assets

2,084,492

 

961,918

Valuation allowance

(2,084,492)

 

(961,918)

Deferred tax assets, net of allowance

$

$

Schedule of income tax provision

For the years ended December 31,

    

2023

    

2022

Federal

 

  

Current

$

$

187,225

Deferred

(926,728)

 

(741,805)

State

 

  

Current

 

Deferred

(191,524)

 

(153,306)

Change in valuation allowance

1,118,252

 

895,111

Income tax provision

$

$

187,225

Summary of reconciliation of the federal income tax rate to the Company's effective tax rate

December 31,

 

    

2023

    

2022

 

Statutory federal income tax rate

21.0

%

21.0

%

State taxes, net of federal tax benefit

4.3

%

4.3

%

Change in fair value of Bridge Note - bifurcated derivative

0.7

%

(0.7)

%

Change in fair value of PIPE forward contract derivative

1.0

%

(1.4)

%

Initial fair value of ELOC

(1.2)

%

Initial fair value of Additional Bridge

0.1

%

Change in fair value of Exchange Note

(0.6)

%

Change in fair value of ELOC

0.0

%

Change in fair value of Additional Bridge Note

0.0

%

Change in valuation allowance

(25.3)

%

(29.3)

%

Income tax provision

0.0

%

(6.1)

%