|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
9 months to Dec 31, 2021
|
|
|---|---|---|---|---|
| Cash flows from operating activities: | ||||
| Net loss | ||||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||
| Interest earned on cash held in Trust Account | ||||
| Changes in operating assets and liabilities: | ||||
| Prepaid expenses | ||||
| Account payables | ||||
| Accrued expenses | ||||
| Franchise tax payable | ||||
| Income tax payable | ||||
| Net cash used in operating activities | ||||
| Cash flows from investing activities: | ||||
| Cash withdrawn from Trust Account in connection with redemption | ||||
| Interest withdraws from Trust Account for taxes | ||||
| Investment of cash in Trust Account | ||||
| Net cash provided by investing activities | ||||
| Cash flows from financing activities: | ||||
| Proceeds from issuance of common stock to Sponsor | ||||
| Repayment of working capital loan | ||||
| Redemption of Common Stock | ||||
| Proceeds from Working capital loan | ||||
| Proceeds from Extension loan | ||||
| Proceeds from sale of Units, net of IPO costs | ||||
| Proceeds from private placement | ||||
| Repayment of Promissory note – related party | ||||
| Net cash used in financing activities | ||||
| Net change in cash | ||||
| Cash at the beginning of the period | ||||
| Cash at the end of the period | ||||
| Supplemental disclosure of non-cash investing and financing activities: | ||||
| Subsequent remeasurement of Common Stock subject to redemption | ||||
| Other liability – trust withdrawal | ||||
| Accrued interest classified as working capital loan | ||||
| Extension Funds attributable to common stock subject to redemption | ||||
| Remeasurement of Common Stock subject to redemption | ||||
| Excise tax liability | ||||
| Deferred underwriting fee payable | ||||
| Initial Classification of Common Stock subject to redemption | ||||
| Deferred offering costs paid for by Promissory note – related party | ||||
Loading...