|
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 income (loss) | |||
| Adjustments to reconcile net income (loss) to net cash used in operating activities: | |||
| Interest earned on marketable securities held in Trust Account | |||
| Changes in operating assets and liabilities: | |||
| Accounts Receivable | |||
| Prepaid expenses | |||
| Account payable | |||
| Accrued expenses | |||
| Tax payable | |||
| Franchise tax payable | |||
| Franchise tax prepaid | |||
| Income tax payable | |||
| Income tax prepaid | |||
| Net cash used in operating activities | |||
| Cash flows from investing activities: | |||
| Cash withdraw from trust account in connection with redemption | |||
| Cash withdrawn from Trust Account to pay taxes | |||
| Investment of cash in Trust Account | |||
| Net cash provided by (used in) investing activities | |||
| Cash flows from financing activities: | |||
| Redemption of Common Stock | |||
| Proceeds from working capital loan | |||
| Proceeds from sale of Units, net of IPO costs | |||
| Proceeds from sale of private placement units | |||
| Proceeds from issuance of Class B common stock to Sponsor | |||
| Proceeds from extension loan | |||
| Repayment of promissory note - related party | |||
| Proceeds from 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 | |||
| Deferred offering costs included in promissory note – related party | |||
| Deferred underwriting fee payable | |||
| Initial Classification of Class A common stock subject to redemption | |||
| Remeasurement of Class A common stock subject to redemption | |||
| Supplemental disclosure of non-cash investing and financing activities: | |||
| Extension Funds attributable to common stock subject to redemption | |||
| Payment of redeemed shares | |||
| Re-measurement of common stock subject to redemption | |||
| Excise tax liability |
Loading...
