XML 21 R7.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statements of Cash Flows - USD ($)
10 Months Ended 12 Months Ended
Dec. 31, 2022
Dec. 31, 2023
Cash Flows from Operating Activities:    
Net income $ 552,813 $ 339,767
Adjustments to reconcile net income to net cash used in operating activities:    
Interest and dividend income on investments held in Trust Account (1,345,016) (2,641,407)
Changes in operating assets and liabilities:    
Prepaid expenses (236,625) 126,476
Accounts payable 79,440 (35,530)
Accrued expenses 76,420 403,630
Franchise tax payable 161,644 (88,666)
Income tax payable 248,508 (237,191)
Net cash used in operating activities (462,816) (2,132,921)
Cash Flows from Investing Activities:    
Investment of cash in Trust Account (117,875,000)
Proceeds from Trust Account to pay taxes 931,751
Proceeds from Trust Account for payment to redeeming shareholders 100,078,879
Net cash provided by (used in) investing activities (117,875,000) 101,010,630
Cash Flows from Financing Activities:    
Proceeds from convertible promissory note 1,000,000
Payment to redeeming shareholders (100,078,879)
Proceeds from sale of private placement units 6,343,750  
Proceeds from issuance of Class B common stock to Sponsor 25,000
Proceeds from sale of Units, net of underwriting discount paid 113,045,000  
Proceeds from promissory note - related party 300,000
Repayment of Promissory note - related party (300,000)  
Advance from Sponsor for payment of formation costs 412
Repayment to Sponsor for payment of formation costs (412)
Payment of offering costs (590,370)
Net cash (used in) provided by financing activities 118,823,380 (99,078,879)
Net Change in Cash 485,564 (201,170)
Cash - Beginning of period 485,564
Cash - End of period 485,564 284,394
Supplemental disclosure of non-cash investing and financing activities:    
Excise tax related to redemption of Class A common stock 1,000,789
Shareholder non-redemption agreement 709,691
Accretion of Class A common stock subject to redemption to redemption amount 13,120,621 1,975,219
Fair value of Representative Shares 67,275
Deferred underwriting fee payable 4,025,000
Cash paid for income and franchise taxes $ 992,045