XML 121 R6.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Condensed Consolidated Statements of Changes in Shareholders’ Equity (Deficit) Unaudited - USD ($)
Class A
Ordinary Shares
Class B
Ordinary Shares
Non-Voting Common Shares
Additional Paid-in Capital
Subscription Receivable
Accumulated Deficit
Total
Balance at Mar. 10, 2022  
Balance (in Shares) at Mar. 10, 2022            
Issuance of Class B ordinary shares to Sponsor $ 494   24,712 (206) 25,000
Issuance of Class B ordinary shares to Sponsor (in Shares)   4,935,622          
Net Income (loss)           (8,687) (8,687)
Balance at Dec. 31, 2022 $ 494   24,712 (206) (8,687) 16,313
Balance (in Shares) at Dec. 31, 2022 4,935,622          
Balance at May. 31, 2022 $ 3,104   (5,276) (2,172)
Balance (in Shares) at May. 31, 2022 3,221,252 1,062,244 168,832        
Settlement of Shareholder Advances $ 1,979   1,979
Settlement of Shareholder Advances (in Shares) 1,854,168          
Stock-based Compensation 7   7
Net Income (loss)   (150) (150)
Balance at Aug. 31, 2022 $ 5,083 7   (5,426) (336)
Balance (in Shares) at Aug. 31, 2022 5,075,420 1,062,244 168,832        
Balance at May. 31, 2022 $ 3,104   (5,276) (2,172)
Balance (in Shares) at May. 31, 2022 3,221,252 1,062,244 168,832        
Net Income (loss)             (803)
Balance at Feb. 28, 2023 $ 5,083 39   (6,080) (958)
Balance (in Shares) at Feb. 28, 2023 5,075,420 1,062,244 168,832        
Balance at Aug. 31, 2022 $ 5,083 7   (5,426) (336)
Balance (in Shares) at Aug. 31, 2022 5,075,420 1,062,244 168,832        
Stock-based Compensation 16   16
Net Income (loss)     (385) (385)
Balance at Nov. 30, 2022 $ 5,083 23   (5,811) (705)
Balance (in Shares) at Nov. 30, 2022 5,075,420 1,062,244 168,832        
Stock-based Compensation 16   16
Net Income (loss)   (269) (269)
Balance at Feb. 28, 2023 $ 5,083 39   (6,080) (958)
Balance (in Shares) at Feb. 28, 2023 5,075,420 1,062,244 168,832        
Balance at Dec. 31, 2022 $ 494   24,712 (206) (8,687) 16,313
Balance (in Shares) at Dec. 31, 2022 4,935,622          
Issuance of Placement Units $ 57   5,653,693 5,653,750
Issuance of Placement Units (in Shares) 565,375          
Issuance of Representative Shares $ 10   132,470 $ 132,480
Issuance of Representative Shares (in Shares) 103,500         565,375
Proceeds allocated to Public Warrants   3,392,500 $ 3,392,500
Allocation of Issuance Costs   (206,223) (206,223)
Accretion Redemption Value of Class A Ordinary Shares   (8,997,152) (6,660,863) (15,658,015)
Cash received for stock subscription receivable   206 206
Forward Purchase Agreement   (8,810,000) (8,810,000)
Net Income (loss) 5,889,800 2,724,802       8,614,602 8,614,602
Balance at Dec. 31, 2023 $ 67 $ 494   (6,864,948) (6,864,387)
Balance (in Shares) at Dec. 31, 2023 668,875 4,935,622          
Balance at May. 31, 2023 $ 5,083 55   (6,523) (1,385)
Balance (in Shares) at May. 31, 2023 5,075,420 1,062,244 168,832        
Stock-based Compensation 13   13
Net Income (loss)   (416) (416)
Balance at Aug. 31, 2023 $ 5,083 68   (6,939) (1,788)
Balance (in Shares) at Aug. 31, 2023 5,075,420 1,062,244 168,832        
Balance at May. 31, 2023 $ 5,083 55   (6,523) (1,385)
Balance (in Shares) at May. 31, 2023 5,075,420 1,062,244 168,832        
Net Income (loss)             (6,463)
Balance at Feb. 29, 2024 $ 72,351 (75,508)   (12,985) (16,142)
Balance (in Shares) at Feb. 29, 2024 17,995,436          
Balance at Aug. 31, 2023 $ 5,083 68   (6,939) (1,788)
Balance (in Shares) at Aug. 31, 2023 5,075,420 1,062,244 168,832        
Stock-based Compensation 33   33
Conversion of Convertible Debentures $ 1,496   1,496
Conversion of Convertible Debentures (in Shares)   517,352          
Net Income (loss)   (740) (740)
Balance at Nov. 30, 2023 $ 5,083 $ 1,496 101   (7,679) (999)
Balance (in Shares) at Nov. 30, 2023 5,075,420 1,579,596 168,832        
Stock-based Compensation 10   10
Conversion of Convertible Notes Payable $ 6,843   6,843
Conversion of Convertible Notes Payable (in Shares)   1,253,770          
Issuance of Service Shares $ 1,558   1,558
Issuance of Service Shares (in Shares)   385,297          
Legacy Horizon Share Exchange $ 9,897 $ (9,897)  
Legacy Horizon Share Exchange (in Shares) 3,588,869 (3,218,663) (168,832)        
New Horizon Shares on Effective Date $ 55,531 (75,619)   (20,088)
New Horizon Shares on Effective Date (in Shares) 7,251,939          
Incentive Shares  
Incentive Shares (in Shares) 954,013          
Capital Markets Advisory Shares $ 1,840   1,840
Capital Markets Advisory Shares (in Shares) 740,179          
Underwriter Shares Issued  
Underwriter Shares Issued (in Shares) 385,016          
Net Income (loss)   (5,306) (5,306)
Balance at Feb. 29, 2024 $ 72,351 $ (75,508)   $ (12,985) $ (16,142)
Balance (in Shares) at Feb. 29, 2024 17,995,436