XML 127 R7.htm IDEA: XBRL DOCUMENT v3.24.3
Consolidated Statements of Cash Flows - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Nov. 30, 2023
Dec. 31, 2022
Nov. 30, 2022
Cash flows from operating activities:            
Net (loss) income $ (2,277,303) $ (47,217) $ (1,650,561) $ 548,873 $ (941,162) $ 113,541
Adjustments to reconcile net loss to net cash used in operating activities:            
Investment income earned on cash and marketable securities held in Trust Account       (2,215,619)   (990,110)
Unrealized (gain) loss on related party transactions (99,616) (68,787)   29,551  
Loss on equity method investment, related party 14,744 73,601 33,898   100,949  
Depreciation expense 45,529 43,385 58,006   33,867  
Non-cash lease expense 377,945 382,080        
Impairment of convertible note receivable – related party, and investment in associate, related party 42,328 493,898    
Inventory written off expenses 9,743 30,753      
Formation and organization costs paid by related parties         5,000
Change in operating assets and liabilities:            
Other current assets       (108,457)   (9,043)
Other receivables (75,971) (158,182)        
Deposits (96,115) 975        
Inventory 138 (3,357)        
Accrued commissions (2,085) (52,076)        
Deferred revenue (20,269) (21,198)   (679,187)  
Operating Lease Liabilities (392,143) (365,881)        
Accounts payable and accrued expenses 173,151 (69,649)   255,729   366,541
Net cash used in operating activities (1,404,073) (2,228,539)   (1,519,474)   (514,071)
Cash flows from investing activities:            
Due from Sponsor       13,000   (13,000)
Cash withdrawn from Trust Account for taxes 243,897 919,547   919,547  
Purchases of property and equipment (30,103) (13,395)        
Cash withdrawn form Trust Account for redemptions 21,102,871 68,351,348   68,351,348  
Cash deposited into Trust Account (205,305)   (205,305)   (87,112,500)
Net cash provided by investing activities 20,451,688 69,052,195   69,078,590   (87,125,500)
Cash flows from financing activities:            
Proceeds from sale of Units in Public Offering, net of underwriting fee         84,525,000
Repayment of Class A Common Stock (21,102,871) (68,351,348)   (68,351,348)  
Proceeds from sale of Private Placement Units         4,737,500
Proceeds from extension loan 205,305   205,305  
Advance from related parties 2,104,937 265,914   33,475  
Repayment of related party advances       (33,475)   (211,153)
Payment of offering costs         (289,195)
Net cash used in financing activities (19,405,313) (67,870,992)   (68,146,043)   88,762,152
Net decrease in cash (357,698) (1,047,336)   (586,927)   1,122,581
Effects of foreign exchange rate on cash 30,865 (22,329)        
Cash at beginning of period 1,159,201 2,789,794 2,789,794 1,172,581   50,000
Cash at end of period 832,368 1,720,129 1,159,201 585,654 2,789,794 1,172,581
Supplemental disclosure of non-cash investing and financing activities            
Deferred underwriters’ commissions charged to temporary equity in connection with the Initial Public Offering         3,018,750
Class A Common Stock measurement adjustment         1,319,361
Initial classification of Class A Common Stock subject to redemption         87,112,500
Remeasurement of Class A Common Stock subject to redemption       668,842   821,712
Extension funds attributable to common stock subject to redemption       $ 205,305  
Initial recognition of operating lease right-of-use asset and liability 519,353 75,764        
Restated [Member]            
Cash flows from operating activities:            
Net (loss) income     (1,650,561)   (941,162)  
Adjustments to reconcile net loss to net cash used in operating activities:            
Unrealized (gain) loss on related party transactions     (68,787)   29,551  
Loss on equity method investment, related party     33,898   100,949  
Depreciation expense     58,006   33,867  
Non-cash lease expense     509,340   356,556  
Impairment of convertible note receivable – related party, and investment in associate, related party     493,898    
Inventory written off expenses     30,753    
Change in operating assets and liabilities:            
Receivable from related party     (13,973)   83,233  
Convertible note receivable - related party     (165,643)   (121,403)  
Other receivables     89,900   67,175  
Prepaid commissions     6,651   294,700  
Deposits     1,008   (81,934)  
Inventory     184   10,566  
Accrued commissions     (54,247)   36,615  
Value added tax withheld     (98,223)   (82,981)  
Income tax payable       (36,134)  
Deferred revenue     (20,814)   (641,029)  
Operating Lease Liabilities     (508,018)   (365,324)  
Accounts payable and accrued expenses     70,669   48,223  
Net cash used in operating activities     (1,285,959)   (1,208,532)  
Cash flows from investing activities:            
Purchases of property and equipment     (14,574)   (166,855)  
Investment in an associate       (256,318)  
Net cash provided by investing activities     (14,574)   (423,173)  
Cash flows from financing activities:            
Advance from related parties     526,323   718,671  
Net cash used in financing activities     526,323   718,671  
Net decrease in cash     (774,210)   (913,034)  
Effects of foreign exchange rate on cash     1,925   (86,692)  
Cash at beginning of period $ 878,803 $ 1,651,088 1,651,088   2,650,814  
Cash at end of period     878,803   1,651,088  
Supplemental disclosure of non-cash investing and financing activities            
Initial recognition of operating lease right-of-use asset and liability     $ 125,331   $ 1,134,004