|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
7 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 income | |||
| Interest income on Trust Account | |||
| Change in fair value of derivative warrant liabilities | |||
| Offering costs associated with derivative warrant liabilities | |||
| Forgiveness of deferred underwriting fee | |||
| Changes in operating assets and liabilities: | |||
| Franchise tax receivable | |||
| Prepaid expenses and other assets | |||
| Accounts payable | |||
| Accrued expenses | |||
| Income tax payable | |||
| Franchise tax payable | |||
| Net cash used in operating activities | |||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||
| Forward purchase liabilities upon issuance | |||
| Change in fair value of forward purchase liabilities | |||
| Funds withdrawn from Trust Account to reimburse for franchise and income tax payments | |||
| Cash deposited in trust account | |||
| Net cash provided by investing activities | |||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||
| Proceeds from issuance of Class B common stock to Sponsor | |||
| Proceeds from promissory note - related party | |||
| Repayment of note payable to related party | |||
| Proceeds received from initial public offering, gross | |||
| Proceeds received from private placement warrants | |||
| Offering costs paid | |||
| Redemption of Class A common stock | |||
| Net cash used in financing activities | |||
| NET INCREASE IN CASH | |||
| NET DECREASE IN CASH | |||
| CASH BEGINNING OF PERIOD | |||
| CASH END OF PERIOD | |||
| Supplemental cash flow information: | |||
| Deferred underwriting commissions | |||
| Deemed dividend to Class A stockholders | |||
| Cash paid for income taxes (not inclusive of franchise tax) | |||
| Cash Flow, Noncash Investing and Financing Activities Disclosure | |||
| Excise tax liability accrued for Class A common stock redemptions | |||
| Remeasurement of Class A Common Stock subject to possible redemption | |||
| Forgiveness of deferred underwriting fee payable allocated to additional paid-in capital | |||
| Class B Common Stock converted to Class A Common Stock | |||
| Excess fair value of converted Class B Common Stock to Class A Common Stock | |||
| Issuance of Series A Preferred Stock | |||
| Non-cash Share Forward Transaction |
Loading...