XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Cash Flows from Operating Activities:    
Net (loss) income $ (4,384,093) $ 735,207
Adjustments to reconcile net (loss) income to net cash used in operating activities:    
Loss on debt extinguishment of promissory note 6,222,973
Gain on change in fair value of promissory note (2,856,375)
Interest earned on marketable securities held in Trust Account (851,602) (2,814,405)
Deferred benefit from income taxes (210,152)
Changes in operating assets and liabilities:    
Prepaid expenses 2,708 64,131
Prepaid insurance (125,000) 25,681
Accrued expenses 589,274 564,544
Income taxes payable (843,895) 795,704
Excise tax payable 143,572
Net cash used in operating activities (2,102,438) (839,290)
Cash Flows from Investing Activities:    
Cash withdrawn from Trust Account to pay franchise and income taxes 423,806 568,382
Extension deposit into Trust Account (666,293) (1,380,000)
Net cash used in investing activities (242,487) (811,618)
Cash Flows from Financing Activities:    
Proceeds from promissory note - related party 1,497,286 1,580,000
Payment of offering costs (75,000)
Net cash provided by financing activities 1,497,286 1,505,000
Net Change in Cash and Restricted Cash (847,639) (145,908)
Cash and Restricted Cash – Beginning of period 866,822 607,816
Cash and Restricted Cash – End of period 19,183 461,908
Cash and Restricted Cash, end of period    
Cash 19,183 108,520
Cash – restricted 353,388
Cash and Restricted Cash, end of period 19,183 461,908
Supplementary cash flow information:    
Cash paid for income taxes 1,037,918
Non-Cash investing and financing activities:    
Remeasurement of carrying value to redemption value 1,162,753 3,558,853
Excise tax payable 239,504 497,749
Pending redemptions of Class A common stock $ 23,950,427 $ 49,774,936