XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Unaudited Condensed Consolidated Statements of Changes in Shareholders’ Deficit - USD ($)
Common stock
Accumulated deficit
Total
Balance at Dec. 31, 2022 $ 264 $ (2,007,666) $ (2,007,402)
Balance (in Shares) at Dec. 31, 2022 2,637,500    
Contribution - non-redemption agreement 452,026 452,026
Accretion of carrying value to redemption value (473,741) (473,741)
Excise tax payable attributable to redemption of common stock (604,113) (604,113)
Net income 34,989 34,989
Balance at Mar. 31, 2023 $ 264 (2,598,505) (2,598,241)
Balance (in Shares) at Mar. 31, 2023 2,637,500    
Balance at Dec. 31, 2022 $ 264 (2,007,666) (2,007,402)
Balance (in Shares) at Dec. 31, 2022 2,637,500    
Net income     317,367
Balance at Sep. 30, 2023 $ 264 (3,998,447) (3,998,183)
Balance (in Shares) at Sep. 30, 2023 2,637,500    
Balance at Mar. 31, 2023 $ 264 (2,598,505) (2,598,241)
Balance (in Shares) at Mar. 31, 2023 2,637,500    
Accretion of carrying value to redemption value (809,478) (809,478)
Net income 220,076 220,076
Balance at Jun. 30, 2023 $ 264 (3,187,907) (3,187,643)
Balance (in Shares) at Jun. 30, 2023 2,637,500    
Accretion of carrying value to redemption value (711,440) (711,440)
Excise tax payable attributable to redemption of common stock (161,402) (161,402)
Net income 62,302 62,302
Balance at Sep. 30, 2023 $ 264 (3,998,447) (3,998,183)
Balance (in Shares) at Sep. 30, 2023 2,637,500    
Balance at Dec. 31, 2023 $ 264 (4,235,708) (4,235,444)
Balance (in Shares) at Dec. 31, 2023 2,637,500    
Accretion of carrying value to redemption value (720,650) (720,650)
Net income 128,029 128,029
Balance at Mar. 31, 2024 $ 264 (4,828,329) (4,828,065)
Balance (in Shares) at Mar. 31, 2024 2,637,500    
Balance at Dec. 31, 2023 $ 264 (4,235,708) (4,235,444)
Balance (in Shares) at Dec. 31, 2023 2,637,500    
Net income     262,934
Balance at Sep. 30, 2024 $ 264 (5,848,979) (5,848,715)
Balance (in Shares) at Sep. 30, 2024 2,637,500    
Balance at Mar. 31, 2024 $ 264 (4,828,329) (4,828,065)
Balance (in Shares) at Mar. 31, 2024 2,637,500    
Accretion of carrying value to redemption value (627,360) (627,360)
Excise tax payable attributable to redemption of common stock (190,370) (190,370)
Net income 134,091 134,091
Balance at Jun. 30, 2024 $ 264 (5,511,968) (5,511,704)
Balance (in Shares) at Jun. 30, 2024 2,637,500    
Accretion of carrying value to redemption value (337,825) (337,825)
Net income 814 814
Balance at Sep. 30, 2024 $ 264 $ (5,848,979) $ (5,848,715)
Balance (in Shares) at Sep. 30, 2024 2,637,500