XML 15 R7.htm IDEA: XBRL DOCUMENT v3.23.2
Condensed Statements of Cash Flows (Unaudited) - USD ($)
 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Cash flows from operating activities:    
Net loss $ (410,417) $ (778,823)
Adjustments to reconcile net loss to net cash used in operating activities:    
Interest income on marketable securities held in Trust Account (1,789,672) (127,088)
Change in fair value of warrant liability (92,713)
Amortization of debt discount 499,058
Changes in operating assets and liabilities:    
Prepaid expenses 81,914 (330,246)
Accounts payable and accrued liabilities 754,582 169,309
Income tax payable 336,109
Franchise tax payable (100,000) 100,000
Net cash used in operating activities (721,139) (966,848)
Cash flows from investing activities:    
Cash withdrawn from Trust Account for redemptions 43,318,207
Interest withdrawn from Trust Account to pay for franchise and federal income taxes 711,204
Marketable securities held in Trust Account (1,102,500) (87,975,000)
Net cash provided by (used in) investing activities 42,926,911 (87,975,000)
Cash flows from financing activities:    
Proceeds from Initial Public Offering, net of costs of capital 84,319,667
Proceeds from Private Placement, net of costs of capital 5,023,384
Payment of deferred offering costs (25,500)
Proceeds from related party notes payable 1,850,000
Repayment of advances from related party (88,200)
Redemption of common stock (43,318,207)
Net cash provided by (used in) financing activities (41,468,207) 89,229,351
Net increase in cash 737,565 287,503
Cash at beginning of period 75,612 38,743
Cash at end of period 813,177 326,246
Supplemental disclosure of non-cash investing and financing activities:    
Fair value of warrant liabilities issued in connection with notes payable 1,552,404
Remeasurement of redemption value of redeemable Class A common stock 1,723,194 12,340,822
Deferred underwriting fee payable 2,587,500
Excise tax liability accrued for common stock redemptions $ 436,665