XML 31 R17.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2023
Fair Value Measurement Inputs and Valuation Techniques [Line Items]  
Summary of Assets and Liabilities that are measured at fair value on a recurring basis
The following table sets forth by level within the fair value hierarchy the Company’s assets and liabilities that were accounted for at fair value on a recurring basis at December 31, 2022:
December 31, 2022
 
    
Level 1
    
Level 2
    
Level 3
 
Assets
        
Marketable securities and cash held in Trust Account
   $ 118,064,355      $ —       $ —  
Liabilities
        
FPA
   $ —       $ —       $ 2,708,717  
Summary of model for the FPA
The key inputs into the modified PWER model for the FPA were as follows:
 
Input
  
December 31, 2022
 
Probability of successful Business Combination
     85
Likelihood by 04/30/2023
     15
Likelihood by 06/30/2023
     15
Likelihood by 10/31/2023
     70
Risk-free rate
     4.75
Stock price
   $ 10.11  
Estimated term remaining (years)
     0.71  
Summary of reconciliation of changes in fair value for the FPA classified as Level 3
The following table provides a reconciliation of changes in fair value of the beginning and ending balances for the FPA classified as Level 3 for the year ended December 31, 2023 and 2022:
 
 
Changes in fair value of FPA classified as level 3:
 

January 1, 2022
   $ 1,007,934  
Change in fair value
     1,700,783  
  
 
 
 
December 31, 2022
   $ 2,708,717  
January 1, 2023
   $ 2,708,717  
Change in fair value – statement of operations
     (1,696,965 )
Change in fair value – statement of stockholders’ deficit
     (1,011,752
  
 
 
 
December 31, 2023
   $ —