XML 19 R5.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statements of Changes in Stockholders' Deficit - USD ($)
Common Class A [Member]
Common Stock [Member]
Common Class B [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Mar. 10, 2022
Balance, shares at Mar. 10, 2022      
Accretion of Class A common stock subject to redemption to redemption amount (9,208,780) (3,911,841) (13,120,621)
Net income   552,813 552,813
Issuance of Class B common stock to Sponsor [1] $ 288 24,712 25,000
Issuance of Class B common stock to Sponsor, shares   2,875,000      
Issuance of Placement Units $ 63 6,343,687 6,343,750
Issuance of Placement Units, shares 634,375        
Issuance of Representative shares $ 6 67,269 $ 67,275
Issuance of Representative Shares, shares 57,500       57,500
Proceeds allocated to Public Warrants 2,978,500 $ 2,978,500
Value of offering costs allocated to the fair value of equity instruments (205,388) (205,388)
Balance at Dec. 31, 2022 $ 69 $ 288 (3,359,028) (3,358,671)
Balance, shares at Dec. 31, 2022 691,875 2,875,000      
Shareholder non-redemption agreement 709,691 709,691
Shareholder non-redemption agreement (709,691) (709,691)
Conversion of Class B common stock to Class A common stock $ 288 $ (288)
Conversion of Class B common stock to Class A common stock, shares 2,874,999 (2,874,999)      
Excise tax (1,000,789) (1,000,789)
Accretion of Class A common stock subject to redemption to redemption amount (1,975,219) (1,975,219)
Net income 339,767 339,767
Balance at Dec. 31, 2023 $ 357 $ (5,995,269) $ (5,994,912)
Balance, shares at Dec. 31, 2023 3,566,874 1      
[1] Includes up to 375,000 shares of Class B common stock subject to forfeiture if the over-allotment option is not exercised in full or in part by the underwriters (see Note 5). The underwriters exercised their over-allotment option in full on August 9, 2022; thus, no shares of common stock remain subject to forfeiture as of August 9, 2022 (see Note 5).