XML 15 R7.htm IDEA: XBRL DOCUMENT v3.23.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
 9 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Cash flows from operating activities:    
Net income (loss) $ (415,775) $ (840,452)
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Gain on settlement of liabilities (787,500)  
Interest income on marketable securities held in Trust Account (2,417,604) (524,169)
Change in fair value of warrant liability 171,456
Amortization of debt discount 1,073,338
Changes in operating assets and liabilities:    
Prepaid expenses 31,914 (202,723)
Accounts payable and accrued liabilities 1,148,397 326,797
Income tax payable 130,335
Franchise tax payable (170,000)
Net cash used in operating activities (1,235,439) (1,240,547)
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Cash withdrawn from Trust Account for redemptions 43,318,207
Interest withdrawn from Trust Account to pay for franchise and federal income taxes 831,204
Marketable securities held in Trust Account (1,462,641) (87,975,000)
Net cash provided by investing activities 42,686,770 (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 and finance costs (150,000) (25,500)
Proceeds from related party notes payable 2,580,000
Redemption of common stock (43,318,207) (88,200)
Net cash provided by (used in) financing activities (40,888,207) 89,229,351
Net increase in cash 563,124 13,804
Cash at beginning of period 75,612 38,743
Cash at end of period 638,736 52,547
Supplemental disclosure of non-cash investing and financing activities:    
Fair value of warrant liability issued in connection with notes payable 2,267,293
Remeasurement of redemption value of redeemable Class A common stock 2,867,041 12,714,991
Deferred underwriting fee payable 2,587,500
Excise tax liability accrued for common stock redemptions $ 436,665