2024 Q1 Form 10-K Financial Statement

#000149315224009867 Filed on March 14, 2024

View on sec.gov

Income Statement

Concept 2024 Q1 2023 Q4 2023
Revenue $0.00 $0.00 $0.00
YoY Change
Cost Of Revenue
YoY Change
Gross Profit
YoY Change
Gross Profit Margin
Selling, General & Admin
YoY Change
% of Gross Profit
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization
YoY Change
% of Gross Profit
Operating Expenses $709.1K $491.4K $2.610M
YoY Change -42.38% -43.8% 53.2%
Operating Profit -$709.1K -$2.610M
YoY Change -42.38% 53.21%
Interest Expense $60.33K $610.8K $2.632M
YoY Change 768.51% -34.24% 69.21%
% of Operating Profit
Other Income/Expense, Net
YoY Change
Pretax Income -$481.3K $119.4K $22.29K
YoY Change -5.57% 119.09% -115.07%
Income Tax $52.09K $135.4K $536.2K
% Of Pretax Income 113.39% 2405.61%
Net Earnings -$533.4K -$15.98K -$513.9K
YoY Change -18.22% -93.09% 18.52%
Net Earnings / Revenue
Basic Earnings Per Share -$0.11 -$0.06
Diluted Earnings Per Share -$0.11 $0.00 -$0.06
COMMON SHARES
Basic Shares Outstanding 2.991M shares 2.991M shares 8.551M shares
Diluted Shares Outstanding 4.955M shares 8.551M shares

Balance Sheet

Concept 2024 Q1 2023 Q4 2023
SHORT-TERM ASSETS
Cash & Short-Term Investments $19.66M $15.28K $15.28K
YoY Change -68.45% -99.99% -96.1%
Cash & Equivalents $164.8K $15.28K
Short-Term Investments $19.50M $50.77M
Other Short-Term Assets $73.48K $29.09K $29.09K
YoY Change
Inventory
Prepaid Expenses $73.48K $29.09K
Receivables
Other Receivables
Total Short-Term Assets $238.3K $44.37K $44.37K
YoY Change 152.65% -88.68% -88.68%
LONG-TERM ASSETS
Property, Plant & Equipment
YoY Change
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $19.50M $50.77M $50.77M
YoY Change -68.67% -51.26% -51.26%
Other Assets
YoY Change
Total Long-Term Assets $19.50M $50.77M $50.77M
YoY Change -68.67% -51.26% -51.26%
TOTAL ASSETS
Total Short-Term Assets $238.3K $44.37K $44.37K
Total Long-Term Assets $19.50M $50.77M $50.77M
Total Assets $19.73M $50.82M $50.82M
YoY Change -68.33% -51.4% -51.4%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $758.6K $733.8K $733.8K
YoY Change -18.19% 266.85% 266.84%
Accrued Expenses $1.558M $1.880M $1.880M
YoY Change 175.74% 189.75% 122.76%
Deferred Revenue
YoY Change
Short-Term Debt $3.917M $3.658M $3.658M
YoY Change 245.87%
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities $7.856M $6.907M $6.907M
YoY Change 153.29% 419.45% 419.45%
LONG-TERM LIABILITIES
Long-Term Debt $0.00 $0.00 $0.00
YoY Change
Other Long-Term Liabilities $3.556M $3.556M $3.556M
YoY Change 0.0% 0.0% 0.0%
Total Long-Term Liabilities $3.556M $3.556M $3.556M
YoY Change 0.0% 0.0% 0.0%
TOTAL LIABILITIES
Total Short-Term Liabilities $7.856M $6.907M $6.907M
Total Long-Term Liabilities $3.556M $3.556M $3.556M
Total Liabilities $11.41M $10.46M $10.46M
YoY Change 71.42% 114.17% 114.17%
SHAREHOLDERS EQUITY
Retained Earnings -$10.45M -$9.741M
YoY Change 71.65% 126.87%
Common Stock $3.00 $3.00
YoY Change 0.0% 0.0%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity -$10.45M $40.35M $40.35M
YoY Change
Total Liabilities & Shareholders Equity $19.73M $50.82M $50.82M
YoY Change -68.33% -51.4% -51.4%

Cashflow Statement

Concept 2024 Q1 2023 Q4 2023
OPERATING ACTIVITIES
Net Income -$533.4K -$15.98K -$513.9K
YoY Change -18.22% -93.09% 18.52%
Depreciation, Depletion And Amortization
YoY Change
Cash From Operating Activities -$486.8K -$434.2K -$1.773M
YoY Change -34.25% 215.48% 118.73%
INVESTING ACTIVITIES
Capital Expenditures
YoY Change
Acquisitions
YoY Change
Other Investing Activities $31.57M -$411.0K $56.14M
YoY Change -26.02% -154.72%
Cash From Investing Activities $31.57M -$411.0K $56.14M
YoY Change -173.98% -154.72%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net -$58.40M
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -$30.93M 848.9K -54.74M
YoY Change -26.75% -152.74%
NET CHANGE
Cash From Operating Activities -$486.8K -434.2K -1.773M
Cash From Investing Activities $31.57M -411.0K 56.14M
Cash From Financing Activities -$30.93M 848.9K -54.74M
Net Change In Cash $149.5K 3.640K -376.6K
YoY Change -100.17% -102.64% -196.63%
FREE CASH FLOW
Cash From Operating Activities -$486.8K -$434.2K -$1.773M
Capital Expenditures
Free Cash Flow
YoY Change

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2023 dei Amendment Flag
AmendmentFlag
false
CY2023 dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
FY
CY2023 dei Entity Central Index Key
EntityCentralIndexKey
0001865120
CY2022Q4 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
usd
CY2022Q4 BRAC Extension Loans
ExtensionLoans
usd
CY2022Q4 BRAC Working Capital Loan
WorkingCapitalLoan
usd
CY2022Q4 BRAC Excise Tax Payable Current
ExciseTaxPayableCurrent
usd
CY2023Q4 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
usd
CY2023Q4 us-gaap Preferred Stock Value
PreferredStockValue
usd
CY2022Q4 us-gaap Preferred Stock Value
PreferredStockValue
usd
CY2023Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
usd
CY2022Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
usd
CY2022 us-gaap Interest Expense
InterestExpense
usd
CY2022 us-gaap Stock Issued During Period Value Share Based Compensation Forfeited
StockIssuedDuringPeriodValueShareBasedCompensationForfeited
usd
CY2022 BRAC Accretion Of Redeemable Shares
AccretionOfRedeemableShares
usd
CY2022 us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
usd
CY2022 BRAC Cash Withdrawn From Trust Account In Connection With Redemption
CashWithdrawnFromTrustAccountInConnectionWithRedemption
usd
CY2022 BRAC Interest Withdraws From Trust Account For Taxes
InterestWithdrawsFromTrustAccountForTaxes
usd
CY2022 BRAC Common Stock Subject To Possible Redemption
CommonStockSubjectToPossibleRedemption
usd
CY2022 BRAC Proceeds From Working Capital Loan
ProceedsFromWorkingCapitalLoan
usd
CY2022 BRAC Proceeds From Extension Loan
ProceedsFromExtensionLoan
usd
CY2023 us-gaap Proceeds From Issuance Initial Public Offering
ProceedsFromIssuanceInitialPublicOffering
usd
CY2023 us-gaap Proceeds From Issuance Of Private Placement
ProceedsFromIssuanceOfPrivatePlacement
usd
CY2023 us-gaap Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
usd
CY2022 BRAC Extension Funds Attributable To Common Stock Subject To Redemption
ExtensionFundsAttributableToCommonStockSubjectToRedemption
usd
CY2022 BRAC Excise Tax Liability
ExciseTaxLiability
usd
CY2023 BRAC Deferred Underwriting Fee Payable
DeferredUnderwritingFeePayable
usd
CY2023 BRAC Initial Classification Of Common Stock Subject To Redemption
InitialClassificationOfCommonStockSubjectToRedemption
usd
CY2023 BRAC Deferred Offering Costs Paid For By Promissory Note Related Party
DeferredOfferingCostsPaidForByPromissoryNoteRelatedParty
usd
CY2022Q4 BRAC Working Capital Loan
WorkingCapitalLoan
usd
CY2022Q4 BRAC Extension Loans
ExtensionLoans
usd
CY2023 dei Document Type
DocumentType
10-K
CY2023 dei Document Annual Report
DocumentAnnualReport
true
CY2023 dei Document Period End Date
DocumentPeriodEndDate
2023-12-31
CY2023 dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
CY2023 dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2023
CY2023 dei Document Transition Report
DocumentTransitionReport
false
CY2023 dei Entity File Number
EntityFileNumber
001-41212
CY2023 dei Entity Registrant Name
EntityRegistrantName
Broad Capital Acquisition Corp
CY2023 dei Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
DE
CY2023 dei Entity Tax Identification Number
EntityTaxIdentificationNumber
86-3382967
CY2023 dei Entity Address Address Line1
EntityAddressAddressLine1
6208 Sandpebble Ct
CY2023 dei Entity Address City Or Town
EntityAddressCityOrTown
Dallas
CY2023 dei Entity Address State Or Province
EntityAddressStateOrProvince
TX
CY2023 dei Entity Address Postal Zip Code
EntityAddressPostalZipCode
75254
CY2023 dei City Area Code
CityAreaCode
(469)
CY2023 dei Local Phone Number
LocalPhoneNumber
951-3088
CY2023 dei Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
No
CY2023 dei Entity Voluntary Filers
EntityVoluntaryFilers
No
CY2023 dei Entity Current Reporting Status
EntityCurrentReportingStatus
Yes
CY2023 dei Entity Interactive Data Current
EntityInteractiveDataCurrent
Yes
CY2023 dei Entity Filer Category
EntityFilerCategory
Non-accelerated Filer
CY2023 dei Entity Small Business
EntitySmallBusiness
true
CY2023 dei Entity Emerging Growth Company
EntityEmergingGrowthCompany
true
CY2023 dei Entity Ex Transition Period
EntityExTransitionPeriod
false
CY2023 dei Document Fin Stmt Error Correction Flag
DocumentFinStmtErrorCorrectionFlag
false
CY2023 dei Entity Shell Company
EntityShellCompany
true
CY2024Q1 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
2990897 shares
CY2023 dei Auditor Firm
AuditorFirmId
206
CY2023 dei Auditor Name
AuditorName
MaloneBailey, LLP
CY2023 dei Auditor Location
AuditorLocation
Houston, Texas
CY2023Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
15282 usd
CY2022Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
391924 usd
CY2023Q4 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
29091 usd
CY2023Q4 us-gaap Assets Current
AssetsCurrent
44373 usd
CY2022Q4 us-gaap Assets Current
AssetsCurrent
391924 usd
CY2023Q4 us-gaap Marketable Securities
MarketableSecurities
50772949 usd
CY2022Q4 us-gaap Marketable Securities
MarketableSecurities
104162029 usd
CY2023Q4 us-gaap Assets
Assets
50817322 usd
CY2022Q4 us-gaap Assets
Assets
104553953 usd
CY2023Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
1253332 usd
CY2022Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
648885 usd
CY2023Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
733800 usd
CY2022Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
200028 usd
CY2023Q4 BRAC Franchise Tax Payable Current
FranchiseTaxPayableCurrent
42759 usd
CY2022Q4 BRAC Franchise Tax Payable Current
FranchiseTaxPayableCurrent
195138 usd
CY2023Q4 us-gaap Taxes Payable Current
TaxesPayableCurrent
634874 usd
CY2022Q4 us-gaap Taxes Payable Current
TaxesPayableCurrent
285662 usd
CY2023Q4 BRAC Extension Loans
ExtensionLoans
2903628 usd
CY2023Q4 BRAC Working Capital Loan
WorkingCapitalLoan
754748 usd
CY2023Q4 BRAC Excise Tax Payable Current
ExciseTaxPayableCurrent
584031 usd
CY2023Q4 us-gaap Liabilities Current
LiabilitiesCurrent
6907172 usd
CY2022Q4 us-gaap Liabilities Current
LiabilitiesCurrent
1329713 usd
CY2023Q4 BRAC Deferred Underwriter Commission
DeferredUnderwriterCommission
3555674 usd
CY2022Q4 BRAC Deferred Underwriter Commission
DeferredUnderwriterCommission
3555674 usd
CY2023Q4 us-gaap Liabilities
Liabilities
10462846 usd
CY2022Q4 us-gaap Liabilities
Liabilities
4885387 usd
CY2023Q4 us-gaap Temporary Equity Shares Authorized
TemporaryEquitySharesAuthorized
4522582 shares
CY2023Q4 us-gaap Temporary Equity Par Or Stated Value Per Share
TemporaryEquityParOrStatedValuePerShare
11.08
CY2022Q4 us-gaap Temporary Equity Shares Authorized
TemporaryEquitySharesAuthorized
10159069 shares
CY2022Q4 us-gaap Temporary Equity Par Or Stated Value Per Share
TemporaryEquityParOrStatedValuePerShare
10.23
CY2023Q4 us-gaap Temporary Equity Carrying Amount Attributable To Parent
TemporaryEquityCarryingAmountAttributableToParent
50095136 usd
CY2022Q4 us-gaap Temporary Equity Carrying Amount Attributable To Parent
TemporaryEquityCarryingAmountAttributableToParent
103962029 usd
CY2023Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.000001
CY2022Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.000001
CY2023Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
1000000 shares
CY2022Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
1000000 shares
CY2023Q4 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
0 shares
CY2023Q4 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
0 shares
CY2022Q4 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
0 shares
CY2022Q4 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
0 shares
CY2023Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.000001
CY2022Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.000001
CY2023Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
100000000 shares
CY2022Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
100000000 shares
CY2023Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
2990897 shares
CY2023Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
2990897 shares
CY2022Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
2990897 shares
CY2022Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
2990897 shares
CY2023Q4 us-gaap Temporary Equity Shares Authorized
TemporaryEquitySharesAuthorized
4522582 shares
CY2022Q4 us-gaap Temporary Equity Shares Authorized
TemporaryEquitySharesAuthorized
10159069 shares
CY2023Q4 us-gaap Common Stock Value
CommonStockValue
3 usd
CY2022Q4 us-gaap Common Stock Value
CommonStockValue
3 usd
CY2023Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-9740663 usd
CY2022Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-4293466 usd
CY2023Q4 us-gaap Stockholders Equity
StockholdersEquity
-9740660 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
-4293463 usd
CY2023Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
50817322 usd
CY2022Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
104553953 usd
CY2023 us-gaap Operating Costs And Expenses
OperatingCostsAndExpenses
2409672 usd
CY2022 us-gaap Operating Costs And Expenses
OperatingCostsAndExpenses
1508247 usd
CY2023 BRAC Franchise Tax Expenses
FranchiseTaxExpenses
200000 usd
CY2022 BRAC Franchise Tax Expenses
FranchiseTaxExpenses
195138 usd
CY2023 us-gaap Operating Income Loss
OperatingIncomeLoss
-2609672 usd
CY2022 us-gaap Operating Income Loss
OperatingIncomeLoss
-1703385 usd
CY2023 us-gaap Interest Expense
InterestExpense
120229 usd
CY2023 BRAC Interest Earned On Marketable Securities Held In Trust Account
InterestEarnedOnMarketableSecuritiesHeldInTrustAccount
2752194 usd
CY2022 BRAC Interest Earned On Marketable Securities Held In Trust Account
InterestEarnedOnMarketableSecuritiesHeldInTrustAccount
1555432 usd
CY2023 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
22293 usd
CY2022 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-147953 usd
CY2023 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
536212 usd
CY2022 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
285662 usd
CY2023 us-gaap Net Income Loss
NetIncomeLoss
-513919 usd
CY2022 us-gaap Net Income Loss
NetIncomeLoss
-433615 usd
CY2023 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
8551292 shares
CY2023 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
8551292 shares
CY2022 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
13000236 shares
CY2022 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
13000236 shares
CY2023 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.06
CY2023 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.06
CY2022 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.03
CY2022 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.03
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
-4293463 usd
CY2023Q1 BRAC Stock Issued During Period Value Additional Amount Deposited Into Trust
StockIssuedDuringPeriodValueAdditionalAmountDepositedIntoTrust
-2903628 usd
CY2023Q1 BRAC Remeasurement Of Common Stock Subject To Redemption
RemeasurementOfCommonStockSubjectToRedemption
1445619 usd
CY2023Q1 BRAC Stock Issued During Period Value Excise Tax
StockIssuedDuringPeriodValueExciseTax
-584031 usd
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
-513919 usd
CY2023Q1 us-gaap Stockholders Equity
StockholdersEquity
-9740660 usd
CY2021Q4 us-gaap Stockholders Equity
StockholdersEquity
4905 usd
CY2021Q4 us-gaap Stockholders Equity
StockholdersEquity
4905 usd
CY2022 BRAC Stock Issued During Period Value Sale Of Units In Initial Public Offering
StockIssuedDuringPeriodValueSaleOfUnitsInInitialPublicOffering
101590680 usd
CY2022 BRAC Stock Issued During Period Value Common Stock Subject To Possible Redemption
StockIssuedDuringPeriodValueCommonStockSubjectToPossibleRedemption
-102606597 usd
CY2022 us-gaap Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
4511300 usd
CY2022 us-gaap Adjustments To Additional Paid In Capital Stock Issued Issuance Costs
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts
2449040 usd
CY2022 us-gaap Adjustments To Additional Paid In Capital Other
AdjustmentsToAdditionalPaidInCapitalOther
3555674 usd
CY2022 BRAC Remeasurement Of Common Stock Subject To Redemption
RemeasurementOfCommonStockSubjectToRedemption
1355432 usd
CY2022 us-gaap Net Income Loss
NetIncomeLoss
-433615 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
-4293463 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
-4293463 usd
CY2023 us-gaap Net Income Loss
NetIncomeLoss
-513919 usd
CY2022 us-gaap Net Income Loss
NetIncomeLoss
-433615 usd
CY2023 BRAC Interest Earned On Marketable Securities Held In Trust Account
InterestEarnedOnMarketableSecuritiesHeldInTrustAccount
2752194 usd
CY2022 BRAC Interest Earned On Marketable Securities Held In Trust Account
InterestEarnedOnMarketableSecuritiesHeldInTrustAccount
1555432 usd
CY2023 us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
29090 usd
CY2023 us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
533771 usd
CY2022 us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
200028 usd
CY2023 us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
604447 usd
CY2022 us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
497558 usd
CY2023 BRAC Increase Decrease In Franchise Tax Expenses
IncreaseDecreaseInFranchiseTaxExpenses
152379 usd
CY2022 BRAC Increase Decrease In Franchise Tax Expenses
IncreaseDecreaseInFranchiseTaxExpenses
-195138 usd
CY2023 us-gaap Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
536212 usd
CY2022 us-gaap Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
285662 usd
CY2023 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-1773152 usd
CY2022 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-810661 usd
CY2023 BRAC Cash Withdrawn From Trust Account In Connection With Redemption
CashWithdrawnFromTrustAccountInConnectionWithRedemption
58403139 usd
CY2023 BRAC Interest Withdraws From Trust Account For Taxes
InterestWithdrawsFromTrustAccountForTaxes
641762 usd
CY2023 us-gaap Payments To Acquire Investments
PaymentsToAcquireInvestments
2903628 usd
CY2022 us-gaap Payments To Acquire Investments
PaymentsToAcquireInvestments
102606597 usd
CY2023 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
56141273 usd
CY2022 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-102606597 usd
CY2023 BRAC Common Stock Subject To Possible Redemption
CommonStockSubjectToPossibleRedemption
-58403139 usd
CY2023 BRAC Proceeds From Working Capital Loan
ProceedsFromWorkingCapitalLoan
754748 usd
CY2023 BRAC Proceeds From Extension Loan
ProceedsFromExtensionLoan
2903628 usd
CY2022 us-gaap Proceeds From Issuance Initial Public Offering
ProceedsFromIssuanceInitialPublicOffering
99429074 usd
CY2022 us-gaap Proceeds From Issuance Of Private Placement
ProceedsFromIssuanceOfPrivatePlacement
4511301 usd
CY2022 us-gaap Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
133357 usd
CY2023 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-54744763 usd
CY2022 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
103807018 usd
CY2023 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
-376642 usd
CY2022 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
389760 usd
CY2022Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
391924 usd
CY2021Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
2164 usd
CY2023Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
15282 usd
CY2022Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
391924 usd
CY2023 BRAC Extension Funds Attributable To Common Stock Subject To Redemption
ExtensionFundsAttributableToCommonStockSubjectToRedemption
2903628 usd
CY2023 BRAC Remeasurement Of Common Stock Subject To Redemption
RemeasurementOfCommonStockSubjectToRedemption
1445619 usd
CY2022 BRAC Remeasurement Of Common Stock Subject To Redemption
RemeasurementOfCommonStockSubjectToRedemption
1355432 usd
CY2023 BRAC Excise Tax Liability
ExciseTaxLiability
584031 usd
CY2022 BRAC Deferred Underwriting Fee Payable
DeferredUnderwritingFeePayable
3555674 usd
CY2022 BRAC Initial Classification Of Common Stock Subject To Redemption
InitialClassificationOfCommonStockSubjectToRedemption
102606597 usd
CY2022 BRAC Deferred Offering Costs Paid For By Promissory Note Related Party
DeferredOfferingCostsPaidForByPromissoryNoteRelatedParty
176 usd
CY2022Q1 BRAC Underwriters Deferred Discount
UnderwritersDeferredDiscount
31814 usd
CY2022Q1 us-gaap Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
101000000 shares
CY2022Q1 us-gaap Shares Issued Price Per Share
SharesIssuedPricePerShare
10.10
CY2023Q4 BRAC Business Combination Condition Minimum Tangible Assets
BusinessCombinationConditionMinimumTangibleAssets
5000001 usd
CY2023Q4 BRAC Percentage Of The Public Shareholding To Be Redeemed In Case The Business Combination Is Not Consummated
PercentageOfThePublicShareholdingToBeRedeemedInCaseTheBusinessCombinationIsNotConsummated
1 pure
CY2023Q4 us-gaap Liquidation Basis Of Accounting Accrued Costs To Dispose Of Assets And Liabilities
LiquidationBasisOfAccountingAccruedCostsToDisposeOfAssetsAndLiabilities
100000 usd
CY2023Q2 BRAC Extension Loan
ExtensionLoan
150000 usd
CY2023Q1 BRAC Extension Loan
ExtensionLoan
150000 usd
CY2023Q4 us-gaap Temporary Equity Shares Authorized
TemporaryEquitySharesAuthorized
4522582 shares
CY2023Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
15282 usd
CY2022Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
391924 usd
CY2023 us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
25000 usd
CY2022Q1 us-gaap Repayments Of Debt
RepaymentsOfDebt
133533 usd
CY2023Q4 BRAC Working Capital Loan
WorkingCapitalLoan
754748 usd
CY2023Q4 BRAC Extension Loan
ExtensionLoan
2903628 usd
CY2023 us-gaap Use Of Estimates
UseOfEstimates
<p id="xdx_84D_eus-gaap--UseOfEstimates_zPd21jN8TD6" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_86F_zPNAJPH8UDti">Use of Estimates</span></b></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify; background-color: white"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify; background-color: white"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify; background-color: white"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the financial statements, which management considered in formulating its estimate, could change in the near term due to one or more future confirming events. Accordingly, the actual results could differ significantly from those estimates.</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0"></p>
CY2022Q3 BRAC Excise Tax Rate Percentage
ExciseTaxRatePercentage
0.01 pure
CY2023Q4 BRAC Excise Tax Payable Current
ExciseTaxPayableCurrent
584031 usd
CY2023Q4 BRAC Business Combination Condition Minimum Tangible Assets
BusinessCombinationConditionMinimumTangibleAssets
5000001 usd
CY2023Q4 us-gaap Cash Equivalents At Carrying Value
CashEquivalentsAtCarryingValue
0 usd
CY2022Q4 us-gaap Cash Equivalents At Carrying Value
CashEquivalentsAtCarryingValue
0 usd
CY2023Q4 us-gaap Marketable Securities
MarketableSecurities
50772949 usd
CY2022Q4 us-gaap Marketable Securities
MarketableSecurities
104162029 usd
CY2023 BRAC Franchise Tax Expenses
FranchiseTaxExpenses
200000 usd
CY2022 BRAC Franchise Tax Expenses
FranchiseTaxExpenses
195138 usd
CY2023 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
-24.0529 pure
CY2022 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
1.9308 pure
CY2023 us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.21 pure
CY2022 us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.21 pure
CY2023Q4 us-gaap Taxes Payable Current
TaxesPayableCurrent
634874 usd
CY2022Q4 us-gaap Taxes Payable Current
TaxesPayableCurrent
285662 usd
CY2022Q3 us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.01 pure
CY2023Q4 BRAC Additional Common Stock Subject To Possible Redemption Per Share
AdditionalCommonStockSubjectToPossibleRedemptionPerShare
10.15
CY2023 us-gaap Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
<p id="xdx_84C_eus-gaap--ConcentrationRiskCreditRisk_z1j3hDLxdA8a" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_864_z8M894f2hDE9">Concentration of Credit Risk</span></b></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify; text-indent: 15pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify; background-color: white"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Financial instruments that potentially subject the Company to concentration of credit risk consist of a cash account in a financial institution which, at times may exceed the Federal depository insurance coverage of $<span id="xdx_90A_eus-gaap--CashFDICInsuredAmount_iI_pp0p0_c20231231_zUsJBRIWshMe" title="Federal depository insurance coverage amount">250,000</span>. As of December 31, 2023 and December 31, 2022, the Company had not experienced losses on this account and management believes the Company is not exposed to significant risks on such account.</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify; text-indent: 35.4pt; background-color: white"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
CY2023Q4 us-gaap Cash Fdic Insured Amount
CashFDICInsuredAmount
250000 usd
CY2023Q4 BRAC Working Capital Loan
WorkingCapitalLoan
754748 usd
CY2023Q1 us-gaap Debt Instrument Convertible Conversion Price1
DebtInstrumentConvertibleConversionPrice1
0.0625
CY2023Q1 us-gaap Adjustments To Additional Paid In Capital Convertible Debt With Conversion Feature
AdjustmentsToAdditionalPaidInCapitalConvertibleDebtWithConversionFeature
370726 usd
CY2023Q4 BRAC Extension Loans
ExtensionLoans
2903628 usd
CY2023 BRAC Servicer Fees
ServicerFees
120000 usd
CY2022 BRAC Servicer Fees
ServicerFees
110000 usd
CY2023Q4 BRAC Service Accrued Expense Due
ServiceAccruedExpenseDue
230000 usd
CY2022Q4 BRAC Service Accrued Expense Due
ServiceAccruedExpenseDue
110000 usd
CY2023Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
100000000 shares
CY2023Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.000001
CY2023 us-gaap Common Stock Voting Rights
CommonStockVotingRights
Holders of the Company’s common stock are entitled to one vote for each share.
CY2023Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
2990897 shares
CY2023Q4 us-gaap Temporary Equity Shares Authorized
TemporaryEquitySharesAuthorized
4522582 shares
CY2022Q4 us-gaap Temporary Equity Shares Authorized
TemporaryEquitySharesAuthorized
10159069 shares
CY2023Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
1000000 shares
CY2023Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.000001
CY2023Q4 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
0 shares
CY2023Q4 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
0 shares
CY2022Q4 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
0 shares
CY2022Q4 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
0 shares
CY2023 BRAC Public Right Description
PublicRightDescription
Except in cases where the Company is not the surviving company in a Business Combination, each holder of a Public Right will automatically receive one-tenth (1/10) of one share of common stock upon consummation of a Business Combination, even if the holder of a Public Right converted all shares held by him, her or it in connection with a Business Combination or an amendment to the Company’s Amended and Restated Certificate of Incorporation with respect to its pre-business combination activities. In the event that the Company will not be the surviving company upon completion of a Business Combination, each holder of a Public Right will be required to affirmatively convert his, her or its rights in order to receive the one-tenth (1/10) of a share underlying each Public Right upon consummation of the Business Combination.

Files In Submission

Name View Source Status
0001493152-24-009867-index-headers.html Edgar Link pending
0001493152-24-009867-index.html Edgar Link pending
0001493152-24-009867.txt Edgar Link pending
0001493152-24-009867-xbrl.zip Edgar Link pending
brac-20231231.xsd Edgar Link pending
ex31-1.htm Edgar Link pending
ex31-2.htm Edgar Link pending
ex32-1.htm Edgar Link pending
ex32-2.htm Edgar Link pending
ex4-5.htm Edgar Link pending
Financial_Report.xlsx Edgar Link pending
form10-k.htm Edgar Link pending
form10-k_001.jpg Edgar Link pending
MetaLinks.json Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R3.htm Edgar Link pending
R4.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
brac-20231231_def.xml Edgar Link unprocessable
brac-20231231_lab.xml Edgar Link unprocessable
brac-20231231_pre.xml Edgar Link unprocessable
FilingSummary.xml Edgar Link unprocessable
form10-k_htm.xml Edgar Link completed
report.css Edgar Link pending
Show.js Edgar Link pending
brac-20231231_cal.xml Edgar Link unprocessable