|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
|
|---|---|---|---|---|
| OPERATING ACTIVITIES | ||||
| Net (loss) / income | ||||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||
| Interest earned on cash and marketable securities held in Trust Account | ||||
| Change in fair value of convertible notes payable, related party | ||||
| Amortization expenses | ||||
| Interest expenses | ||||
| Lease payments | ||||
| Change in operating assets and liabilities: | ||||
| Prepaid expenses and other current assets | ||||
| Accounts payable and accrued expenses | ||||
| Franchise tax payable | ||||
| Income tax payable | ||||
| Net cash used in operating activities | ||||
| INVESTING ACTIVITIES | ||||
| Cash withdrawn from Trust Account for payment to redeeming stockholders | ||||
| Withdrawal of interest from Trust Account to pay taxes | ||||
| Investment of cash in Trust Account | ||||
| Net cash provided by investing activities | ||||
| FINANCING ACTIVITIES | ||||
| Redemption of common stock | ||||
| Proceeds from receipt of clawbacked income tax related to redemption | ||||
| Proceeds from bridge loan | ||||
| Proceeds from convertible notes payable - related party | ||||
| Repayment of convertible notes payable- related party | ||||
| Net cash provided by (used in) financing activities | ||||
| Net increase (decrease) in cash during period | ||||
| Cash and cash equivalents, beginning of period | ||||
| Cash and cash equivalents, end of period | ||||
| SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES | ||||
| Cash paid for Delaware franchise taxes | ||||
| Excise tax payable | ||||
| Accretion of common stock subject to possible redemption | ||||
| Change in value of common stock subject to possible redemption | ||||
| Original debt discount on bridge loan | ||||
| Lease liabilities arising from obtaining ROU assets | ||||
Loading...