XML 122 R7.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Condensed Interim Consolidated Statements of Cash Flows Unaudited - USD ($)
9 Months Ended 10 Months Ended 12 Months Ended
Feb. 29, 2024
Feb. 28, 2023
Dec. 31, 2022
Dec. 31, 2023
Cash Flows from Operating Activities:        
Net income (loss) $ (6,463) $ (803) $ (8,687) $ 8,614,602
Adjustments to reconcile net income (loss) to net cash used in operating activities:        
Interest income on investments held in Trust Account     (5,216,421)
Depreciation and amortization 41 32    
Non-cash interest 195    
Non-cash lease expense 33    
Stock-based compensation 56 39    
Change in fair value of Forward Purchase Agreement 4,026 (6,160,000)
Changes in operating assets and liabilities:        
Prepaid expenses (176) (1) (1,372) (69,709)
Accounts receivable (112) (40)    
Accounts payable 917 (19) 685,018
Accrued liabilities (expenses) 756 46,140
Operating leases (14)    
Accrued expenses -related party     10,000
Prepaid income taxes     (34,552)
Net cash used in operating activities (760) (773) (10,059) (2,124,922)
Purchase of property and equipment (158) (17)    
Investment of cash in Trust Account     (117,875,000)
Proceeds from Trust Account to pay taxes       1,130,000
Cash Flows from Financing Activities:        
Finance lease payments 18 (14)    
Proceeds from issuance of Convertible debentures 6,700 935    
Outflow from Business Combination (1,573)    
Repayment of Shareholder loans (5)    
Repayment of Term loan (40)    
Cash Flows from Investing Activities:        
Net cash used in investing activities (158) (17) (116,745,000)
Proceeds from issuance of Class B ordinary shares to Sponsor     25,000
Proceeds from promissory note - related party     300,000
Advance from Sponsor for payment of formation costs     412
Repayment to Sponsor for payment of formation costs     (412)
Proceeds from sale of Placement Units     5,653,750
Proceeds from sale of Units, net of underwriting discount paid     113,735,000
Proceeds from stock subscriptions received     206
Repayment of Promissory note - related party     (300,000)
Proceeds of Promissory note - related party     175,000
Payment of offering costs     (226,664) (466,173)
Net cash provided by financing activities 5,105 916 98,336 118,797,783
Net Change in Cash 4,187 126 88,277 (72,139)
Cash - Beginning of period 228 4 88,277
Cash - End of period 4,415 130 88,277 16,138
Non-cash investing and financing activities:        
Initial measurement of forward purchase options liabilities     8,810,000
Accretion of Class A ordinary shares subject to redemption value     15,658,015
Valuation of Representative Shares     132,480
Offering costs included in Accrued offering costs     142,138 70,000
Deferred underwriting fee payable     3,450,000
Issuance of Class B ordinary shares to Sponsor for subscription receivable     206
Supplemental cash flow information        
Conversion of Convertible debentures 1,496    
Taxes paid (cash paid for income taxes) $ 1,130,000
Settlement of Shareholder Advances $ 1,979