XML 15 R2.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Condensed Consolidated Balance Sheets - USD ($)
Jun. 30, 2024
Dec. 31, 2023
Assets:    
Cash $ 82,560
Restricted cash 314,482
Prepaid expenses 143,496 105,568
Due from sponsor 209,015 1,074,015
Total current assets 603,249 1,689,065
Investments held in the Trust Account 5,876,353 10,664,690
Total Assets 6,479,602 12,353,755
Liabilities, Class A Common Stock Subject to Possible Redemption and Stockholders’ Deficit:    
Accounts payable 412,955 89,311
Accrued expenses 1,064,565 968,309
Due to investor, net of debt discount 975,000 320,755
Due to Shareholders 628,728
Loan payable 40,000
Income tax payable 77,732 100,036
Excise tax payable 2,402,516 2,348,302
Total current liabilities 5,837,268 5,260,471
Deferred tax liability 7,589 9,935
Deferred underwriting commissions in connection with the Initial Public Offering 6,600,000 6,600,000
Derivative liabilities 807,300 623,090
Total Liabilities 13,252,157 12,493,496
Commitments and Contingencies
Class A common stock subject to possible redemption, $0.0001 par value; 519,080 and 1,000,945 redeemable shares at approximately $11.13 and $10.84 per share redemption value at June 30, 2024 and December 31, 2023, respectively 5,774,925 10,847,403
Stockholders’ Deficit:    
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued or outstanding at June 30, 2024 and December 31, 2023
Additional paid-in capital 1,425,176 509,211
Accumulated deficit (13,973,256) (11,496,955)
Total stockholders’ deficit (12,547,480) (10,987,144)
Total Liabilities, Class A Common Stock Subject to Possible Redemption and Stockholders’ Deficit 6,479,602 12,353,755
Related Party    
Assets:    
Due from related party 168,178 195,000
Liabilities, Class A Common Stock Subject to Possible Redemption and Stockholders’ Deficit:    
Due to related party 864,500 805,000
Class A Common Stock    
Stockholders’ Deficit:    
Common stock value 510 510
Class B Common Stock    
Stockholders’ Deficit:    
Common stock value $ 90 $ 90