XML 20 R8.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash Flows from Operating Activities:    
Net income $ 277,658 $ 1,347,254
Adjustments to reconcile net income to net cash used in operating activities:    
Stock-based compensation expense to certain officers and directors 207,087
Interest earned on marketable securities held in Trust Account (3,296,420) (2,606,031)
Unrealized gain on marketable securities held in Trust Account (8,832)
(Benefit) Deferred tax provision from income taxes (210,152) 210,152
Changes in operating assets and liabilities:    
Prepaid expenses 107,103 (139,854)
Prepaid insurance 25,681 (25,681)
Accounts payable and accrued expenses 950,362 237,544
Income taxes payable 587,865 306,834
Net cash used in operating activities (1,557,903) (471,527)
Cash Flows from Investing Activities:    
Extension deposit into Trust Accounts (1,713,146) (70,380,000)
Proceeds from Trust Account to pay franchise and income taxes 1,397,196
Proceeds from Trust Account to pay the redeeming stockholders 49,774,936
Net cash provided by (used in) investing activities 49,458,985 (70,380,000)
Cash Flows from Financing Activities:    
Proceeds from sale of units, net of underwriting discounts paid 67,965,000
Proceeds from sale of private placement units 3,945,000
Proceeds from promissory note - related party 2,207,860 100,085
Repayment of promissory note - related party (3,500)
Redemption payment to redeeming stockholders (49,774,936)
Payment of offering costs (75,000) (581,635)
Net cash (used in) provided by financing activities (47,642,076) 71,424,950
Net Change in Cash and Restricted Cash 259,006 573,423
Cash and Restricted Cash – Beginning of period 607,816 34,393
Cash and Restricted Cash – End of period 866,822 607,816
Cash and Restricted Cash, end of period    
Cash 63,829 607,816
Cash - restricted 802,993
Cash and Restricted Cash – End of period 866,822 607,816
Supplementary cash flow information:    
Cash paid for income taxes 347,716
Non-Cash investing and financing activities:    
Offering costs included in accrued offering costs 75,000
Excise tax payable 497,749
Remeasurement of Class A common stock subject to redemption value 4,184,138 7,852,179
Deferred underwriting fee payable $ 2,070,000