XML 18 R3.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2024
Dec. 31, 2023
CURRENT ASSETS    
Cash $ 142,260
Prepaid franchise taxes 41,585
Cash and cash equivalents – restricted 1,824,893
Prepaid income taxes 601,348
Total current assets 800,703 1,944,893
Investments held in Trust Account 3,666,439 24,387,525
TOTAL ASSETS 4,467,142 26,332,418
CURRENT LIABILITIES    
Accounts payable and accrued expenses 4,805,980 3,118,380
Excise tax payable 3,501,166 2,396,049
Franchise tax payable 75,086
Income tax payable 1,540,792
Total current liabilities 10,085,562 7,570,387
Deferred underwriting fee payable 8,956,250 8,956,250
TOTAL LIABILITIES 19,041,812 16,526,637
COMMITMENTS AND CONTINGENCIES
CLASS A COMMON STOCK SUBJECT TO POSSIBLE REDEMPTION    
Class A Common stock subject to possible redemption, $0.0001 par value, 310,156 and 2,198,039 shares at redemption value of $13.82 and $11.30 per share at December 31, 2024 and 2023, respectively 4,285,713 24,837,068
STOCKHOLDERS’ DEFICIT    
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued or outstanding at December 31, 2024 and 2023
Additional paid-in capital 239,759
Accumulated deficit (18,861,366) (15,272,029)
TOTAL STOCKHOLDERS’ DEFICIT (18,860,383) (15,031,287)
LIABILITIES, CLASS A COMMON STOCK SUBJECT TO POSSIBLE REDEMPTION AND STOCKHOLDERS’ DEFICIT 4,467,142 26,332,418
Sponsor    
CURRENT ASSETS    
Due from Sponsor 15,510 120,000
Related Party    
CURRENT LIABILITIES    
Note payable - related party, net of discount 1,155,205 360,060
Convertible note - related party 422,182
Due to related party 201,029 80,020
Class A Common Stock    
STOCKHOLDERS’ DEFICIT    
Common stock value 983 983
Class B Common Stock    
STOCKHOLDERS’ DEFICIT    
Common stock value