|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
11 months to Dec 31, 2021
|
|
|---|---|---|---|
| Cash Flows from Operating Activities: | |||
| Net income | |||
| Adjustments to reconcile net income to net cash used in operating activities: | |||
| Expensed offering costs | |||
| Gain from extinguishment of deferred underwriting fee allocated to warrant liabilities | |||
| Interest earned from cash and investments held in Trust Account | |||
| Gain on change in fair value of warrant liabilities | |||
| Change in fair value of derivative warrant liabilities | |||
| Loss in connection with non-redemption agreements | |||
| Change in fair value of non-redemption agreement liabilities | |||
| Initial fair value of deferred consulting fee | |||
| Changes in operating assets and liabilities: | |||
| Prepaid expenses and other current assets | |||
| Prepaid expenses | |||
| Due from Previous Sponsor | |||
| Accounts payable and accrued expenses | |||
| Accrued Expense - Related Party | |||
| Accounts payable and accrued expenses - related parties | |||
| Net cash used in operating activities | |||
| Cash Flows from Investing Activities: | |||
| Cash deposited in Trust Account | |||
| Cash withdrawn from Trust Account for redemptions | |||
| Cash deposited in Trust Account for extension | |||
| Net cash provided by investing activities | |||
| Cash Flows from Financing Activities: | |||
| Proceeds received from related parties under convertible note payable | |||
| Repayment of promissory note - related party | |||
| Proceeds from initial public offering, net of underwriter's discount paid | |||
| Proceeds from sale of Private Placement Warrants | |||
| Payment of offering costs | |||
| Redemption of Public Shares | |||
| Advances from Previous Sponsor | |||
| Repayment of advances from Previous Sponsor | |||
| Net cash used in financing activities | |||
| Net change in cash | |||
| Cash - Beginning of the year | |||
| Cash - End of the year | |||
| Supplemental disclosure of noncash activities: | |||
| Remeasurement of Class A ordinary shares to redemption amount | |||
| Remeasurement of Class A ordinary shares subject to redemption amount | |||
| Deferred underwriting fee payable | |||
| Forfeiture of Class B ordinary shares | |||
| Deferred offering costs paid by sponsor in exchange for Class B ordinary shares | |||
| Increase in redemption value of Public Shares subject to redemption due to extension | |||
| Remeasurement of Public Shares subject to possible redemption to redemption amount | |||
| Extinguishment of deferred underwriting fee allocated to Public Shares | |||
| Forgiveness of debt to Previous Sponsor |
Loading...