XML 27 R5.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Consolidated Statements of Changes in Stockholders' Deficit (Unaudited) - USD ($)
Common Class A [Member]
Common Stock [Member]
Common Class B [Member]
Common Stock [Member]
Common Stock [Member]
Common Stock [Member]
Reverse Recapitalization [Member]
Additional Paid-in Capital [Member]
Additional Paid-in Capital [Member]
Reverse Recapitalization [Member]
Retained Earnings [Member]
Retained Earnings [Member]
Reverse Recapitalization [Member]
Total
Reverse Recapitalization [Member]
Series A Preferred Stock [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Preferred Stock [Member]
Reverse Recapitalization [Member]
Series B Preferred Stock [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Preferred Stock [Member]
Reverse Recapitalization [Member]
Balance at Dec. 31, 2021 $ 145 $ 1,198       $ (14,229,052)   $ (14,227,709)          
Balance, shares at Dec. 31, 2021 1,450,000 11,983,333                        
Accretion of carrying value to redemption value       (4,964,000)   (4,964,000)          
Net Income (loss)       4,408,361   4,408,361          
Balance at Dec. 31, 2022 $ 145 $ 1,198   $ 12,000 $ 5,216,840 (14,784,691) $ (39,180,057) (14,783,348) $ (33,951,217)    
Balance, shares at Dec. 31, 2022 1,450,000 11,983,333 119,999,989                  
Net Income (loss)           (30,756,144) (30,756,144) (30,756,144)    
Balance at Mar. 31, 2023       12,000   5,216,840   (69,936,201)   (64,707,361)    
Balance, shares at Mar. 31, 2023     119,999,989                  
Balance at Dec. 31, 2022 $ 145 $ 1,198   12,000 5,216,840 (14,784,691) (39,180,057) (14,783,348) (33,951,217)    
Balance, shares at Dec. 31, 2022 1,450,000 11,983,333 119,999,989                  
Conversion of convertible promissory notes into common stock in connection with merger $ 1,198 $ (1,198)                  
Conversion of convertible promissory notes into common stock in connection with merger, shares 11,983,333 (11,983,333)                        
Proceeds allocated to Class A shares issuable from the note payable     275,306     275,306          
Accretion of carrying value to redemption value     (275,306)   (2,526,621)   (2,801,927)          
Net Income (loss)       (67,325)   (67,325)          
Balance at Dec. 31, 2023 $ 1,343   12,000 5,216,840 $ (17,378,637) (99,657,737) (17,377,294) (94,428,897)    
Balance, shares at Dec. 31, 2023 13,433,333 119,999,989                  
Conversion of convertible promissory notes into common stock in connection with merger       1,034   46,621,593     46,622,627    
Conversion of convertible promissory notes into common stock in connection with merger, shares     10,337,419                      
Net Income (loss)           11,264,842 $ 11,264,842 11,264,842    
Issuance of Series A preferred stock             2,799,990   2,799,990  
Issuance of Series A preferred stock, shares                 164,614,418   500      
Nonrefundable prepaid proceeds towards anticipated Series A-1 preferred stock issuance         200,000     200,000    
Issuance of Series B preferred stock             3,613,000     3,613,000
Issuance of Series B preferred stock, shares                         3,613  
Merger, net of redemptions and transaction costs       1,478   (2,885,459)     (2,883,981)    
Merger, net of redemptions and transaction costs, shares     14,778,056                    
Issuance of restricted common stock       1,935   (1,935)        
Issuance of restricted common stock, shares     19,348,954                      
Issuance of common stock for Sponsor advisory service fee       15   676,485     676,500    
Issuance of common stock for Sponsor advisory service fee, shares     150,000                      
Stock-based compensation         26,333,249     26,333,249    
Balance at Mar. 31, 2024       $ 16,462   $ 76,160,773   $ (88,392,895) $ (5,802,670) $ (5,802,670)   $ 2,799,990   $ 3,613,000
Balance, shares at Mar. 31, 2024     164,614,418               500   3,613