XML 16 R6.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Cash Flows from Operating Activities:    
Net loss $ (20,882,176) $ (4,822,902)
Adjustments to reconcile net loss income to cash used in operating activities:    
Interest expense paid in kind 350,508 422,128
Change in fair value of conversion event feature (63,513) 17,821
Recovery of offering costs attributable to partial waiver of deferred underwriting fee (268,153)
Amortization of right of use asset 95
Accretion of asset retirement obligation 11,782
Interest and income earned on Trust Account investments (68,722) (1,438,341)
Change in fair value of warrant liabilities 14,558,000 2,090,000
Changes in Operating Assets and Liabilities:    
Prepaid expenses 33,590
Accounts payable and accrued expenses 3,675,897 1,893,371
Lease liability (747)
Accrued franchise tax 158,798 (56,429)
Accrued excise tax 535,632 214,457
Income tax payable 64,133 (898,522)
Net Cash Used in Operating Activities (1,928,466) (2,544,827)
Cash Flows from Investing Activities:    
Cash paid for asset acquisition 817,285
Payment of transaction cost in association with close of Business Combination 131,202
Withdrawal of funds upon closing of Trust Account 280,694
Cash deposited into Trust Account (210,006) (690,000)
Cash withdrawn from Trust Account for payment to redeeming stockholders 3,032,225 70,178,335
Transfer of funds held in Trust Account for payment of taxes 72,283 1,443,866
Net Cash Provided by Investing Activities 4,123,683 70,932,201
Cash Flows from Financing Activities:    
Proceeds from Note Payable—Sponsor 540,000
Proceeds from Note Payable—related party 1,745,000
Repayment of Note Payable—related party (209,290)
Repayment of promissory note - Sponsor (120,000)  
Repayment of promissory note - related party (92,000)
Proceeds from promissory note – third party 47,319
Proceeds from convertible promissory note 400,000 1,500,000
Payment to redeeming stockholders (3,032,225) (70,178,335)
Net Cash Used in Financing Activities (1,051,906) (68,347,625)
Net Change in Cash and Restricted Cash 1,143,311 39,749
Cash – Beginning of Year 39,938 189
Cash and Restricted Cash – End of Year 1,183,249 39,938
Supplemental Disclosure of Cash Flow Information:    
Cash paid for taxes 1,360,613
Supplemental Disclosure of Noncash Investing and Financing Activities:    
Accrued excise tax on Common Stock redemptions 30,269 693,320
Deferred underwriting fee reclassified to accounts payable 1,750,000
Remeasurement of Common Stock subject to redemption 251,989 1,852,501
Conversion of Class B Common Stock to Class A Common Stock 575
Conversion of Class A Common Stock to Common Stock 575
Conversion of temporary equity to Common Stock 368,426
Impact of partial waiver of deferred underwriting fee 6,031,847
Issuance of common stock for asset acquisition 8,000,000
Issuance of note payable for asset acquisition 12,000,000
Reclassification of Public Warrants to equity 11,500,000
Discount on convertible promissory note 105,570 667,066
Payable to redeeming stockholders $ 233,794