XML 110 R7.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Consolidated Statements of Cash Flows - USD ($)
 12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Cash flow from Operating Activities    
Net Loss $ (23,205,456) $ (6,229,639)
Adjustments to reconcile net loss to net cash flows from operating activities:    
Depreciation and amortization 27,983 24,807
Business combination cost 900,152
Stock-based compensation expense 1,599,586
Cash Held in Trust Account 29,029,416 88,291,558
Prepaid Expenses (64,594)  
Other current assets (875,803)
Accounts payable and accrued Expenses 1,369,825 1,929,787
Accounts receivable, net of allowance (132,665) 72,767
Deferred Revenue & Customer Deposits 70,314 (458,667)
Amount due to related party (300) 11,500
Exercise tax liability 113,353  
Extension loan 445,840 2,545,838
Franchise tax payable (69,966) (94,043)
Income Tax Payable (94,833) 214,850
Working capital loan (168,159) 207,081
Net cash flows used in operating activities 8,220,910 87,239,622
Cash used for Investing Activities    
Purchase of property and equipment (43,757) (58,137)
Cash flow from Financing Activities    
Class B Common Stock 137
Proceeds (repayment) from issuance of convertible promissory note payable (10,680,772) 5,543,162
Proceeds from issuance of PIPE Convertible Notes and Warrants 1,549,820  
Proceed from related party loan 465,024
Proceeds from Canada Emergency Business Loan Act 529 (2,754)
Common Stock Subject to Redemption (28,750,109) (88,549,890)
Deferred underwriting fee (500,000)
Warrant liability (337,976) (4,489,110)
Additional Paid-in Capital 18,189,350 2,825,823
Class A Common Stock (59)
Class B Common Stock (425)
Retained Earnings adjustment 11,632,743 (3,359,594)
Net cash flows from financing activities (8,431,875) (88,032,226)
Net change in cash and cash equivalents (254,722) (850,741)
Cash and Cash Equivalents, Beginning 301,730 1,152,471
Cash and Cash Equivalents, Ending $ 47,008 $ 301,730