XML 20 R7.htm IDEA: XBRL DOCUMENT v3.24.1.u1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Cash Flows from Operating Activities:    
Net loss $ (4,413,866) $ (3,242,501)
Adjustments to reconcile net loss to net cash used in operating activities:    
Interest earned on investments held in Trust Account (358,767) (922,644)
Change in fair value of PIPE Forward Contract Derivative (170,666) 170,666
Changes in operating assets and liabilities:    
Prepaid and other current assets   457,605
Accounts payable and accrued expenses 1,631,724 1,746,149
Income taxes payable   187,225
Net cash used in operating activities (962,042) (1,391,213)
Cash Flows from Investing Activities:    
Investment of cash into Trust Account (350,000) (350,000)
Cash withdrawn from Trust Account to pay franchise and income taxes 71,436 110,472,253
Cash withdrawn from Trust Account in connection with redemptions 6,796,063  
Net cash provided by investing activities 6,517,499 110,122,253
Cash Flows from Financing Activities:    
Advances from related party 95,037  
Repayment of advances from related party (21,066)  
Proceeds from notes payable 240,000  
Proceeds from Bridge Note 100,000 800,000
Proceeds from M2B Note 145,000  
Payment of Financing Cost in Bridge Note   (61,800)
Proceeds from promissory note - related party 576,500 350,000
Redemption of common stock (6,796,063) (110,472,254)
Net cash used in financing activities (5,660,592) (109,384,054)
Net Change in Cash (105,135) (653,014)
Cash - Beginning of year 106,998 760,012
Cash - End of year 1,863 106,998
Non-cash investing and financing activities:    
Common stock issued for legal settlement 214,200 284,424
Bridge Note - Embedded Derivative - settled with Exchange Note 244,444  
Excise tax attributable to redemption of common stock 72,396  
Common stock issued as financing cost in Extension Note 78,349  
ELOC    
Adjustments to reconcile net loss to net cash used in operating activities:    
Initial loss on and change in fair value of ELOC 203,720  
Bridge Notes    
Adjustments to reconcile net loss to net cash used in operating activities:    
Change in fair value of Bifurcated Derivative (120,267) 86,307
Changes in operating assets and liabilities:    
Default interest on Bridge Note 1,579,927  
Accrued interest 429,006 125,980
Additional Bridge Notes    
Adjustments to reconcile net loss to net cash used in operating activities:    
Initial gain on fair value of Additional Bridge Note (11,111)  
Change in fair value 2,726  
Changes in operating assets and liabilities:    
Accrued interest 12,642  
Promissory note - M2B    
Changes in operating assets and liabilities:    
Accrued interest 22,958  
Extension Notes    
Adjustments to reconcile net loss to net cash used in operating activities:    
Change in fair value of Bifurcated Derivative (1,630)  
Changes in operating assets and liabilities:    
Accrued interest 133,748  
Non-cash investing and financing activities:    
Financing costs included in Extension Note 60,000  
Warrants issued as financing cost in Extension Note 40,130 $ 8,552
Exchange Note    
Adjustments to reconcile net loss to net cash used in operating activities:    
Change in fair value 97,814  
Non-cash investing and financing activities:    
Bridge Promissory note, net of discount - settled with Exchange Note $ 2,279,300