|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|
| Cash Flows from Operating Activities: | |||
| Net (loss) income | |||
| Adjustments to reconcile net (loss) income to net cash used in operating activities: | |||
| Interest earned on cash and marketable securities held in Trust Account | |||
| Interest income from Trust Account | |||
| Change in fair value of over-allotment option liability | |||
| Interest income - note receivable, net of original issuance discount | |||
| Interest expense - note payable, net of original issuance discount | |||
| Excess of fair value of Capital Contribution Note over proceeds at issuance | |||
| Change in fair value of warrant liability | |||
| Transaction costs incurred in connection with IPO | |||
| Change in fair value of Convertible Promissory Note | |||
| Change in fair value of Working Capital Loan | |||
| Change in fair value of Capital Contribution Note | |||
| Change in fair value of Derivative Asset — Note Receivable | |||
| Change in fair value of Derivative Liability — Note Payable | |||
| Changes in current assets and current liabilities: | |||
| Prepaid expenses | |||
| Accrued expenses | |||
| Accounts payable and accrued expenses | |||
| Due to related party | |||
| Net cash used in operating activities | |||
| Cash Flows from Investing Activities: | |||
| Disposals of investments held in Trust Account | |||
| Cash deposited in Trust Account | |||
| Cash withdrawn from Trust Account in connection with redemption | |||
| Advances to Crown under Note Receivable | |||
| Net cash provided by investing activities | |||
| Cash Flows from Financing Activities: | |||
| Payment of promissory note | |||
| Payments of offering costs | |||
| Proceeds from issuance of Working Capital Loan ($1.5 Million Convertible Promissory Note as disclosed in Note 1) | |||
| Proceeds from issuance of Convertible Promissory Note (Extension Note as disclosed in Note 5) | |||
| Proceeds from issuance of Capital Contribution Note (subscription agreement with Polar as disclosed in Note 7) | |||
| Proceeds from issuance of Note Payable (subscription agreement with Polar as disclosed in Note 8) | |||
| Payment of class A ordinary shares redemption | |||
| Net cash used in financing activities | |||
| Net Change in Cash | |||
| Cash - Beginning | |||
| Cash, end of the period | |||
| Supplemental Disclosure of Non-cash Investing and Financing Activities: | |||
| Deferred Underwriting fees | |||
| Deferred underwriting commissions charged to additional paid-in capital | |||
| Initial value of Class A ordinary shares subject to possible redemption | |||
| Excess of proceeds from Convertible Promissory Notes over fair value at issuance (Note 5) | |||
| Accretion of interest income to Class A shares subject to possible redemption | |||
| Initial classification of warrant liability | |||
| Deferred offering costs paid under promissory note | |||
| Accretion of extension deposits to Class A ordinary shares subject to possible redemption (Note 2) | |||
| Gain on initial recognition of fair value of Derivative Asset - Note Receivable | |||
| Loss on initial recognition of Derivative Liability - Note Payable |
Loading...