XML 80 R5.htm IDEA: XBRL DOCUMENT v3.24.4
Condensed Statements of Changes in Stockholders’ Deficit (Unaudited) - USD ($)
Common Stock
Class A
Common Stock
Class B
Additional Paid-in Capital
Accumulated Deficit
Total
Balance at Dec. 31, 2021 $ 89 $ 876 $ (5,979,383) $ (5,978,418)
Balance (in Shares) at Dec. 31, 2021 890,000 8,763,333      
Forfeiture of Founder Shares $ (15) 15
Forfeiture of Founder Shares (in Shares)   (148,192)      
Sale of private placement units in over-allotment $ 9 860,801 860,810
Sale of private placement units in over-allotment (in Shares) 86,081        
Sale of Public Units in over-allotment, net of offering costs 454,360 454,360
Accretion of common stock subject to possible redemption (1,315,176) (3,638,157) (4,953,333)
Net income (loss) 1,115,764 1,115,764
Balance at Dec. 31, 2022 $ 98 $ 861 (8,501,776) (8,500,817)
Balance (in Shares) at Dec. 31, 2022 976,081 8,615,141      
Accretion of common stock subject to possible redemption (2,048,355) (2,048,355)
Net income (loss) 1,267,859 1,267,859
Balance at Mar. 31, 2023 $ 98 $ 861 (9,282,272) (9,281,313)
Balance (in Shares) at Mar. 31, 2023 976,081 8,615,141      
Balance at Dec. 31, 2022 $ 98 $ 861 (8,501,776) (8,500,817)
Balance (in Shares) at Dec. 31, 2022 976,081 8,615,141      
Net income (loss)         4,202,024
Balance at Sep. 30, 2023 $ 959 (11,538,485) (11,537,526)
Balance (in Shares) at Sep. 30, 2023 9,591,222        
Balance at Dec. 31, 2022 $ 98 $ 861 (8,501,776) (8,500,817)
Balance (in Shares) at Dec. 31, 2022 976,081 8,615,141      
Excise tax on stock redemption (967,916) (967,916)
Conversion of Class B common stock to Class A common stock $ 861 $ (861)
Conversion of Class B common stock to Class A common stock (in Shares) 8,615,141 (8,615,141)      
Contribution for non-redemption agreements 708,400 708,400
Waiver of Deferred Underwriter’s Fee 8,704,270 8,704,270
Accretion of common stock subject to possible redemption (1,720,054) (6,979,217) (8,699,271)
Net income (loss) 4,443,634 4,443,634
Balance at Dec. 31, 2023 $ 959 6,984,216 (11,296,875) (4,311,700)
Balance (in Shares) at Dec. 31, 2023 9,591,222      
Balance at Mar. 31, 2023 $ 98 $ 861 (9,282,272) (9,281,313)
Balance (in Shares) at Mar. 31, 2023 976,081 8,615,141      
Accretion of common stock subject to possible redemption (2,372,121) (2,372,121)
Net income (loss) 1,727,575 1,727,575
Balance at Jun. 30, 2023 $ 98 $ 861 (9,926,818) (9,925,859)
Balance (in Shares) at Jun. 30, 2023 976,081 8,615,141      
Excise tax on stock redemption       (967,916) (967,916)
Conversion of Class B common stock to Class A common stock $ 861 $ (861)
Conversion of Class B common stock to Class A common stock (in Shares) 8,615,141 (8,615,141)      
Contribution for non-redemption agreements       708,400 (708,400)
Accretion of common stock subject to possible redemption (2,558,741) (2,558,741)
Net income (loss) 1,206,590 1,206,590
Balance at Sep. 30, 2023 $ 959 (11,538,485) (11,537,526)
Balance (in Shares) at Sep. 30, 2023 9,591,222        
Balance at Dec. 31, 2023 $ 959 6,984,216 (11,296,875) (4,311,700)
Balance (in Shares) at Dec. 31, 2023 9,591,222      
Excise tax on stock redemption (1,154,897) (1,154,897)
Accretion of common stock subject to possible redemption (792,603) (792,603)
Contribution from the Sponsor 838,825 838,825
Discount on note payable related to subscription shares 276,625 276,625
Net income (loss) (824,042) (824,042)
Balance at Mar. 31, 2024 $ 959 7,307,063 (13,275,814) (5,967,792)
Balance (in Shares) at Mar. 31, 2024 9,591,222      
Balance at Dec. 31, 2023 $ 959 6,984,216 (11,296,875) (4,311,700)
Balance (in Shares) at Dec. 31, 2023 9,591,222      
Net income (loss)         (1,444,875)
Balance at Sep. 30, 2024 $ 959 6,493,705 (13,896,647) (7,401,983)
Balance (in Shares) at Sep. 30, 2024 9,591,222        
Balance at Mar. 31, 2024 $ 959 7,307,063 (13,275,814) (5,967,792)
Balance (in Shares) at Mar. 31, 2024 9,591,222      
Accretion of common stock subject to possible redemption (453,677) (453,677)
Discount on note payable related to subscription shares 158,071 158,071
Net income (loss) (223,807) (223,807)
Balance at Jun. 30, 2024 $ 959 7,011,457 (13,499,621) (6,487,205)
Balance (in Shares) at Jun. 30, 2024 9,591,222        
Accretion of common stock subject to possible redemption (517,752) (517,752)
Net income (loss) (397,026) (397,026)
Balance at Sep. 30, 2024 $ 959 $ 6,493,705 $ (13,896,647) $ (7,401,983)
Balance (in Shares) at Sep. 30, 2024 9,591,222