XML 18 R7.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Condensed Consolidated and Combined Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Cash Flows From Operating Activities:    
Net loss $ (29,766,263) $ (1,741,542)
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Depreciation and amortization 94,392 105,672
Stock based compensation 1,359,000
Change in fair value of derivative liabilities 8,182,500
Issuance of common stock and warrants 17,820,998
Accounts receivable 1,164 40
Other receivable (115,000)
Prepaid expenses (124,067) (22,780)
Other current assets (1,027,557)
Other non-current assets (819,626)
Accounts payable and accrued expenses 2,353,747 (53,321)
Due to related party 338,490
Net Cash Used In Operating Activities (2,040,712) (1,373,441)
Cash Flows From Investing Activities:    
Capitalized patent costs (91,348) (40,567)
Net Cash Used In Investing Activities (91,348) (40,567)
Cash Flows From Financing Activities:    
Capital contributions from related party 487,273 812,855
Cash received from NUBI Trust 25,160,047
Discount payment related to Non Redemption Agreement (13,937,997)
Payment for reimbursement of consideration shares related to the Forward Purchase Agreement (2,193,800)
Payment for reimbursement of Recycled Shares related to Forward Purchase Agreement (80,241)
Payment of transaction expenses in connection with the Merger (8,948,009)
Inflow from Merger 17,555
Proceeds from convertible notes 527,500
Repayment of short-term notes (424,277)
Proceeds from issuance of common stock and warrants in connection with the Private Placement, net of issuance costs 3,850,000
Issuance costs in connection with the Private Placement (262,064)  
Payment of related party payable (241,106)
Net Cash Provided By Financing Activities 3,954,881 812,855
Net change in cash 1,822,821 (601,153)
Cash at beginning of period 780 621,575
Cash at end of period 1,823,601 20,422
Supplemental disclosure    
Cash paid for interest expense 77,795
Supplemental disclosure of non-cash financing activities:    
Issuance of Common Stock upon the closing of the Merger $ 1,196