|
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
|
FY2021
11 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Cash Flows from Operating Activities: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Change in fair value of convertible note - related party | |||||
| Change in fair value of convertible note – related party | |||||
| Change in fair value of derivative liabilities | |||||
| Change in fair value of contingently issuable private placement warrants | |||||
| Gain on forgiveness of legal fees | |||||
| Gain on extinguishment of FPA | |||||
| Loss on conversion of note to contingently issuable private placement warrants | |||||
| Interest expense - debt issuance cost | |||||
| Income from investments held in Trust Account | |||||
| Changes in operating assets and liabilities: | |||||
| Prepaid expenses | |||||
| Accounts payable | |||||
| Accrued expenses | |||||
| Net cash used in operating activities | |||||
| Cash Flows from Investing Activities: | |||||
| Cash deposited in Trust Account | |||||
| Cash withdrawn from Trust Account in connection with redemption | |||||
| Net cash provided by investing activities | |||||
| Cash Flows from Financing Activities: | |||||
| Proceeds from convertible note - related party | |||||
| Proceeds from Senior Note | |||||
| Repayment of bridge financing note | |||||
| Proceeds from convertible note – related party | |||||
| Repayment of convertible note - related party | |||||
| Proceeds received from Sponsor for Trust Account contribution | |||||
| Proceeds from Exchange Note - related party | |||||
| Proceeds from bridge financing note | |||||
| Sponsor contribution | |||||
| Redemption of Class A ordinary shares | |||||
| Net cash used in financing activities | |||||
| Net change in cash | |||||
| Net change in cash | |||||
| Cash — beginning of the year | |||||
| Cash — end of the year | |||||
| Supplemental disclosure of noncash financing activities: | |||||
| Deemed capital contribution from non-redemption agreements | |||||
| Fair value of transferred Class B Shares (non-redemption agreements) | |||||
| Capital contribution from CBG | |||||
| Waiver of dissolution expense pursuant to Dissolution Expense Reimbursement Agreement | |||||
| Deemed dividend - increase in redemption value of Class A ordinary shares subject to possible redemption | |||||
| Forgiveness of deferred offering costs | |||||
| Vendor payment made by the convertible note – related party | |||||
| Convertible note - related party re-classed as contingent issuable warrant | |||||
| Conversion of Class B ordinary shares to Class A ordinary shares | |||||
| Vendor payment made by exchange note holder | |||||
| Vendor payment made by bridge financing note holder | |||||
| Exchange the Fulton AC Note for the Exchange Note | |||||
Loading...