|
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
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 investments held in Trust Account | |||||
| Interest expense | |||||
| Forgiveness of debt | |||||
| Prepaid expenses and deferred expenses | |||||
| Accounts payable and accrued expenses | |||||
| Excise tax payable | |||||
| Income taxes payable | |||||
| Net cash used in operating activities | |||||
| Cash Flows from Investing Activities: | |||||
| Investment of cash into Trust Account | |||||
| Cash withdrawn from Trust Account to pay franchise and income taxes | |||||
| Cash withdrawn from Trust Account in connection with redemption | |||||
| Net cash provided by investing activities | |||||
| Cash Flows from Financing Activities: | |||||
| Proceeds from promissory note – related party | |||||
| Proceeds from convertible promissory note – related party | |||||
| Repayment of promissory note | |||||
| Redemption of common stock | |||||
| Net cash provided by (used in) financing activities | |||||
| Net Change in Cash | |||||
| Cash – Beginning of period | |||||
| Cash – End of period | |||||
| Non-Cash Investing and Financing Activities: | |||||
| Accretion for common stock subject to redemption amount | |||||
| Conversion of accounts payable to promissory notes | |||||
| Conversion of vendor liability | |||||
| Prepaid expenses | |||||
| Accounts payable and accrued expenses | |||||
| Accretion for common stock to redemption amount | |||||
| Excise tax payable attributable to redemption of common stock | |||||
| Reversal of excise tax payable attributable to redemption of common stock | |||||
| Conversion of promissory note – related party | |||||
| Prepaid expenses and deferred expenses – unamortized part of annual service fee | |||||
| Accounts payable for prepaid expenses and deferred expenses – unamortized part of annual service fee | |||||
Loading...