XML 94 R2.htm IDEA: XBRL DOCUMENT v3.24.4
Condensed Consolidated and Combined Balance Sheets (Unaudited) - USD ($)
Sep. 30, 2024
Dec. 31, 2023
Dec. 31, 2022
Current Assets:      
Cash $ 1,188,657 $ 780 $ 621,575
Accounts receivable 999 2,164  
Other receivable 302,500 187,500  
Inventory 24,430 22,730  
Prepaid expenses 163,807 44,892  
Other current assets 356,301  
Total Current Assets 2,036,694 258,066  
Property and Equipment, net of depreciation 2,141,918 2,319,152  
Patents, net of amortization 1,922,009 1,852,649  
Total Assets 6,100,621 4,429,867  
Current Liabilities:      
Accounts payable and accrued expenses 2,072,190 144,923  
Income taxes payable 89,267  
Excise tax payable 890,385  
Funds allocated for share redemption   17,834,235  
Derivative liabilities 19,266,715  
Convertible notes 527,500  
Short-term notes payable 1,953,335  
Total Liabilities 24,887,265 1,017,408  
Stockholders’ Deficit:      
Preferred stock value  
Common stock value 11,733 6,980  
Additional paid-in capital 85,617,896 28,850,985  
Stock subscription receivable (80,241)  
Accumulated deficit (104,336,032) (25,445,506)  
Total Stockholders’ Equity (Deficit) (18,786,644) (28,533,250) (3,894,774)
Total Liabilities and Stockholders’ Equity (Deficit) 6,100,621 4,429,867  
Related Party      
Current Liabilities:      
Due to related party 87,873 872,485  
Previously Reported      
Current Assets:      
Cash   19,979 545,655
Prepaid expenses   85,538 215,628
Derivative asset   28,245,500
Total Current Assets   28,351,017 761,283
Cash and investments held in the Trust Account   42,994,274 127,782,882
Other assets   35,870
Total Assets   71,345,291 128,580,035
Current Liabilities:      
Accounts payable and accrued expenses   2,131,019 439,086
Income taxes payable   906,563 339,899
Excise tax payable   890,385
Accrued offering costs   5,000
Funds allocated for share redemption   17,834,235
Derivative liabilities   46,728,596
Advances from Target   187,500
Convertible notes   1,297,500 125,341
Total Current Liabilities   71,213,298 909,326
Deferred underwriting commission   4,322,500 4,322,500
Total Liabilities   75,535,798 5,231,826
Commitments and contingencies (Note 7)  
Class A common stock subject to possible redemption; 2,293,741 and 12,350,000 shares (at redemption value)   24,342,743 127,242,983
Stockholders’ Deficit:      
Preferred stock value  
Additional paid-in capital  
Accumulated deficit   (28,533,570) (3,895,094)
Total Stockholders’ Equity (Deficit)   3,412,459 5,983,426
Total Liabilities and Stockholders’ Equity (Deficit)   71,345,291 128,580,035
Previously Reported | Related Party      
Current Liabilities:      
Advances from Related Party   332,500
Due to related party   905,000
Previously Reported      
Current Liabilities:      
Advances from Target   187,500
Previously Reported | Previously Reported      
Stockholders’ Deficit:      
Total Stockholders’ Equity (Deficit)   (28,533,250) (3,894,774)
After Retroactive Application of Recapitalization      
Stockholders’ Deficit:      
Total Stockholders’ Equity (Deficit) $ (18,786,644) 3,412,459  
Class A Common Stock | Previously Reported      
Stockholders’ Deficit:      
Common stock value   12 12
Class B Common Stock | Previously Reported      
Stockholders’ Deficit:      
Common stock value   $ 308 $ 308