XML 87 R6.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Unaudited Condensed Consolidated Statements of Changes in Stockholders’ Deficit - USD ($)
Common Stock
Class A
Common Stock
Class B
Additional Paid-In Capital
Accumulated Deficit
Total
Balance at Dec. 31, 2021 $ 600 $ (21,395,176) $ (21,394,576)
Balance (in Shares) at Dec. 31, 2021 6,000,000      
Accretion of Class A common stock subject to redemption value (2,397,590) (2,397,590)
Net income (loss) 11,907,434 11,907,434
Balance at Dec. 31, 2022 $ 600 (11,885,332) (11,884,732)
Balance (in Shares) at Dec. 31, 2022 6,000,000      
Accretion of Class A common stock subject to redemption value 3,628,151 3,628,151
Contributions from Sponsor 100,000 100,000
Initial Value of Forward Purchase Agreement (86,369) (86,369)
Class B common stock converted to Class A common stock on a one for one basis $ 510 $ (510)
Class B common stock converted to Class A common stock on a one for one basis (in Shares) 5,100,000 (5,100,000)      
Net income (loss) 895,469 895,469
Balance at Mar. 31, 2023 $ 510 $ 90 13,631 (7,361,712) (7,347,481)
Balance (in Shares) at Mar. 31, 2023 5,100,000 900,000      
Balance at Dec. 31, 2022 $ 600 (11,885,332) (11,884,732)
Balance (in Shares) at Dec. 31, 2022 6,000,000      
Net income (loss)         512,010
Balance at Jun. 30, 2023 $ 510 $ 90 (10,141,719) (10,141,119)
Balance (in Shares) at Jun. 30, 2023 5,100,000 900,000      
Balance at Dec. 31, 2022 $ 600 (11,885,332) (11,884,732)
Balance (in Shares) at Dec. 31, 2022 6,000,000      
Accretion of Class A common stock subject to redemption value (969,734) 3,387,817 2,418,083
Contribution receivable from the Sponsor     1,074,015   1,074,015
Excise tax (2,348,302) (2,348,302)
Contributions from Sponsor 100,000 100,000
Initial Value of Forward Purchase Agreement (86,369) (86,369)
Class B common stock converted to Class A common stock on a one for one basis $ 510 $ (510)
Class B common stock converted to Class A common stock on a one for one basis (in Shares) 5,100,000 (5,100,000)      
Allocated fair value of Subscription Shares in connection with Subscription Agreement 391,299 391,299
Net income (loss) (651,138) (651,138)
Balance at Dec. 31, 2023 $ 510 $ 90 509,211 (11,496,955) (10,987,144)
Balance (in Shares) at Dec. 31, 2023 5,100,000 900,000      
Balance at Mar. 31, 2023 $ 510 $ 90 13,631 (7,361,712) (7,347,481)
Balance (in Shares) at Mar. 31, 2023 5,100,000 900,000      
Accretion of Class A common stock subject to redemption value (13,631) (240,334) (253,965)
Excise tax payable (2,156,214) (2,156,214)
Net income (loss) (383,459) (383,459)
Balance at Jun. 30, 2023 $ 510 $ 90 (10,141,719) (10,141,119)
Balance (in Shares) at Jun. 30, 2023 5,100,000 900,000      
Balance at Dec. 31, 2023 $ 510 $ 90 509,211 (11,496,955) (10,987,144)
Balance (in Shares) at Dec. 31, 2023 5,100,000 900,000      
Accretion of Class A common stock subject to redemption value (168,352) (168,352)
Allocated fair value of Subscription Shares in connection with Subscription Agreement 177,204 177,204
Net income (loss) (633,846) (633,846)
Balance at Mar. 31, 2024 $ 510 $ 90 518,063 (12,130,801) (11,612,138)
Balance (in Shares) at Mar. 31, 2024 5,100,000 900,000      
Balance at Dec. 31, 2023 $ 510 $ 90 509,211 (11,496,955) (10,987,144)
Balance (in Shares) at Dec. 31, 2023 5,100,000 900,000      
Net income (loss)         (2,422,087)
Balance at Jun. 30, 2024 $ 510 $ 90 1,425,176 (13,973,256) (12,547,480)
Balance (in Shares) at Jun. 30, 2024 5,100,000 900,000      
Balance at Mar. 31, 2024 $ 510 $ 90 518,063 (12,130,801) (11,612,138)
Balance (in Shares) at Mar. 31, 2024 5,100,000 900,000      
Accretion of Class A common stock subject to redemption value (202,137) (202,137)
Excise tax payable (54,214) (54,214)
Fair value of shares issued in connection with Sponsor and CEO fee waiver agreements 1,436,250 1,436,250
Fees waived in connection with the Sponsor and CEO fee waiver agreements (327,000) (327,000)
Net income (loss) (1,788,241) (1,788,241)
Balance at Jun. 30, 2024 $ 510 $ 90 $ 1,425,176 $ (13,973,256) $ (12,547,480)
Balance (in Shares) at Jun. 30, 2024 5,100,000 900,000