XML 125 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Consolidated Statements of Changes in Stockholders' Equity (Deficit) - USD ($)
Common Class A [Member]
Common Stock [Member]
Common Class A [Member]
Common Stock [Member]
Restated [Member]
Common Class A [Member]
Common Class B [Member]
Common Stock [Member]
Common Class B [Member]
Common Stock [Member]
Restated [Member]
Common Class B [Member]
Common Stock [Member]
Common Stock [Member]
Restated [Member]
Additional Paid-in Capital [Member]
Additional Paid-in Capital [Member]
Restated [Member]
AOCI Attributable to Parent [Member]
AOCI Attributable to Parent [Member]
Restated [Member]
Retained Earnings [Member]
Retained Earnings [Member]
Restated [Member]
Parent [Member]
Parent [Member]
Restated [Member]
Noncontrolling Interest [Member]
Noncontrolling Interest [Member]
Restated [Member]
Total
Restated [Member]
Balance at Nov. 30, 2021     $ 216         $ 24,784       $ (5,000)           $ 20,000  
Balance, shares at Nov. 30, 2021     2,156,250                                
Net (loss) income   $ 88,130   $ 25,357           113,541           113,541  
Remeasurement of Class A common stock to redemption value (863)             (87,111,637)                 (87,112,500)  
Sale of Private Placement Units $ 47             4,737,453                 4,737,500  
Sale of Private Placement Units, shares 473,750                                      
Deferred underwriting compensation             (3,018,750)                 (3,018,750)  
Issuance of Shares at Initial Public Offering $ 863             86,249,137                 86,250,000  
Issuance of Shares at Initial Public Offering, shares 8,625,000                                      
Underwriter’s fees and other issuance costs             (2,200,348)                 (2,200,348)  
Remeasurement of Class A common stock to redemption value, shares (8,625,000)                                      
Class A Common Stock Measurement Adjustment             1,319,361       (1,319,361)            
Remeasurement of Class A common stock subject to possible redemption to redemption amount                   (821,712)           (821,712)  
Balance at Nov. 30, 2022 $ 47     $ 216               (2,032,532)           (2,032,269)  
Balance, shares at Nov. 30, 2022 473,750     2,156,250                                
Balance at Dec. 31, 2021             $ 10       $ (219,647)   1,819,304   $ 1,599,667     1,599,667  
Balance, shares at Dec. 31, 2021             10,000                          
Net (loss) income                       (945,998)   (945,998)   4,836   (941,162) $ (941,162)
Foreign currency translation adjustment                     19,608     19,608       19,608  
Balance at Dec. 31, 2022 $ 47     $ 216     $ 1 $ 10 9   (200,039) $ (200,039) (1,610,504) $ 873,306 (1,810,270) $ 673,277 4,836 $ 4,836 (1,805,434) 678,113
Balance, shares at Dec. 31, 2022 473,750     2,156,250     10,000 10,000                        
Balance at Nov. 30, 2022 $ 47     $ 216               (2,032,532)           (2,032,269)  
Balance, shares at Nov. 30, 2022 473,750     2,156,250                                
Net (loss) income   $ 388,396   $ 160,477           548,873           548,873  
Remeasurement of Class A common stock subject to possible redemption to redemption amount                   (668,842)           (668,842)  
Additional amount deposited into trust for loan extension                   (205,305)           (205,305)  
Balance at Nov. 30, 2023 $ 47     $ 216               (2,357,806)           (2,357,543)  
Balance, shares at Nov. 30, 2023 473,750     2,156,250                                
Balance at Dec. 31, 2022 $ 47     $ 216     $ 1 $ 10 9   (200,039) (200,039) (1,610,504) 873,306 (1,810,270) 673,277 4,836 4,836 (1,805,434) 678,113
Balance, shares at Dec. 31, 2022 473,750     2,156,250     10,000 10,000                        
Net (loss) income               171,127   171,127   722   171,849  
Foreign currency translation adjustment             58,843     58,843     58,843  
Balance at Mar. 31, 2023 $ 47     $ 216     $ 1   9   (141,196)   (1,439,377)   (1,580,300)   5,558   (1,574,742)  
Balance, shares at Mar. 31, 2023 473,750     2,156,250     10,000                          
Balance at Dec. 31, 2022 $ 47     $ 216     $ 1 $ 10 9   (200,039) (200,039) (1,610,504) 873,306 (1,810,270) 673,277 4,836 4,836 (1,805,434) 678,113
Balance, shares at Dec. 31, 2022 473,750     2,156,250     10,000 10,000                        
Net (loss) income                                     (47,217)  
Balance at Sep. 30, 2023 $ 47     $ 216     $ 1   9   (193,745)   (2,461,581)   (2,655,053)   8,595   (2,646,458)  
Balance, shares at Sep. 30, 2023 473,750     2,156,250     10,000                          
Balance at Dec. 31, 2022 $ 47     $ 216     $ 1 $ 10 9   (200,039) (200,039) (1,610,504) 873,306 (1,810,270) 673,277 4,836 4,836 (1,805,434) 678,113
Balance, shares at Dec. 31, 2022 473,750     2,156,250     10,000 10,000                        
Net (loss) income                         (1,654,391)   (1,654,391)   3,830 (1,650,561) (1,650,561)
Foreign currency translation adjustment                     2,999     2,999     2,999
Balance at Dec. 31, 2023   $ 47     $ 216   $ 10 $ 1   $ 9 (197,040) (197,040) (781,085) (2,765,403) (978,115) (2,962,170) 8,666 8,666 (969,449) (2,953,504)
Balance, shares at Dec. 31, 2023   473,750     2,156,250   10,000 10,000                        
Balance at Mar. 31, 2023 $ 47     $ 216     $ 1   9   (141,196)   (1,439,377)   (1,580,300)   5,558   (1,574,742)  
Balance, shares at Mar. 31, 2023 473,750     2,156,250     10,000                          
Net (loss) income               (64,413)   (64,413)   1,478   (62,935)  
Foreign currency translation adjustment             15,512     15,512       15,512  
Remeasurement of Class A common stock to redemption value               (425,044)   (425,044)     (425,044)  
Extension Loan               (136,147)   (136,147)     (136,147)  
Balance at Jun. 30, 2023 $ 47     $ 216     $ 1   9   (125,684)   (2,064,981)   (2,190,392)   7,036   (2,183,356)  
Balance, shares at Jun. 30, 2023 473,750     2,156,250     10,000                          
Net (loss) income               (157,690)   (157,690)   1,559   (156,131)  
Foreign currency translation adjustment             (68,061)     (68,061)       (68,061)  
Remeasurement of Class A common stock to redemption value               (169,752)   (169,752)     (169,752)  
Extension Loan               (69,158)   (69,158)     (69,158)  
Balance at Sep. 30, 2023 $ 47     $ 216     $ 1   9   (193,745)   (2,461,581)   (2,655,053)   8,595   (2,646,458)  
Balance, shares at Sep. 30, 2023 473,750     2,156,250     10,000                          
Balance at Dec. 31, 2023   $ 47     $ 216   $ 10 $ 1   9 (197,040) (197,040) (781,085) (2,765,403) (978,115) (2,962,170) 8,666 8,666 (969,449) (2,953,504)
Balance, shares at Dec. 31, 2023   473,750     2,156,250   10,000 10,000                        
Net (loss) income                 (1,336,838)   (1,336,838)   319   (1,336,519)
Foreign currency translation adjustment               86,818     86,818     86,818
Sale of Private Placement Units           15   1,509,375       1,509,390     1,509,390
Sale of Private Placement Units, shares             149,443                          
Issuance of Common Stock during Merger           1,344   (1,369)       (25)     (25)
Issuance of Common Stock during Merger, shares             13,433,858                          
Deferred underwriting compensation             (645,860)       (645,860)     (645,860)
Convert Common Stock Class A and B to Common Stock   (47)     (216)     263            
Convert Common Stock Class A and B to Common Stock, shares (473,750)     (2,156,250)     2,630,000                          
Revaluation for SHRG note receivable             216,188       216,188     216,188
Change in Non-Controlling Interest Ketomei                     155,514   155,514
Balance at Mar. 31, 2024         $ 1,623   1,078,343   (110,222)   (4,102,241)   (3,132,497)   164,499   (2,967,998)  
Balance, shares at Mar. 31, 2024         16,223,301                          
Balance at Dec. 31, 2023   $ 47     $ 216   $ 10 $ 1   $ 9 (197,040) $ (197,040) (781,085) $ (2,765,403) (978,115) $ (2,962,170) 8,666 $ 8,666 (969,449) $ (2,953,504)
Balance, shares at Dec. 31, 2023   473,750     2,156,250   10,000 10,000                        
Net (loss) income                                     (2,277,303)  
Balance at Sep. 30, 2024         $ 2,226   4,951,123   (289,586)   (5,038,656)   (374,893)   123,780   (251,113)  
Balance, shares at Sep. 30, 2024         22,257,838                          
Balance at Mar. 31, 2024         $ 1,623   1,078,343   (110,222)   (4,102,241)   (3,132,497)   164,499   (2,967,998)  
Balance, shares at Mar. 31, 2024         16,223,301                          
Net (loss) income               (387,923)   (387,923)   (15,718)   (403,641)  
Foreign currency translation adjustment             (151,246)     (151,246)     (151,246)  
Revaluation for SHRG note receivable           59,907       59,907     59,907  
Change in Non-Controlling Interest Ketomei                   (36,484)   (36,484)  
Balance at Jun. 30, 2024         $ 1,623   1,138,250   (261,468)   (4,490,164)   (3,611,759)   112,297   (3,499,462)  
Balance, shares at Jun. 30, 2024         16,223,301                          
Net (loss) income               (548,492)   (548,492)   11,349   (537,143)  
Foreign currency translation adjustment             (28,118)     (28,118)   134   (27,984)  
AI and AIL Debt conversion to shares         $ 603   3,801,156       3,801,759     3,801,759  
AI and AIL Debt conversion to shares, shares             6,034,537                          
Revaluation for SHRG note receivable             11,717       11,717     11,717  
Balance at Sep. 30, 2024         $ 2,226   $ 4,951,123   $ (289,586)   $ (5,038,656)   $ (374,893)   $ 123,780   $ (251,113)  
Balance, shares at Sep. 30, 2024         22,257,838