XML 15 R5.htm IDEA: XBRL DOCUMENT v3.23.4
STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2021 $ 287 $ 24,713 $ (11,769) $ 13,231
Beginning balance, shares at Dec. 31, 2021 2,874,999      
Net income
Ending balance, value at Mar. 31, 2022 $ 287 24,713 (11,769) 13,231
Ending balance, shares at Mar. 31, 2022 2,874,999      
Sale of private placement units $ 34 3,434,966 3,435,000
Sale of private placement units, shares 343,500      
Proceeds allocated to Public Warrants classified as equity 690,000 690,000
Proceeds allocated to Public Rights classified as equity 8,280,000 8,280,000
Offering costs allocated to Public Warrants and Public Rights classified as equity (527,624) (527,624)
Remeasurement of common stock to redemption value (11,902,055) (3,443,900) (15,345,955)
Net income (20,219) (20,219)
Ending balance, value at Jun. 30, 2022 $ 321 (3,475,888) (3,475,567)
Ending balance, shares at Jun. 30, 2022 3,218,499      
Remeasurement of common stock to redemption value (519,818) (519,818)
Net income 248,109 248,109
Ending balance, value at Sep. 30, 2022 $ 321 (3,747,597) (3,747,276)
Ending balance, shares at Sep. 30, 2022 3,218,499      
Beginning balance, value at Dec. 31, 2022 $ 321 (4,822,763) (4,822,442)
Beginning balance, shares at Dec. 31, 2022 3,218,499      
Accretion of common stock to redemption value (1,906,712) (1,906,712)
Net income 71,378 71,378
Ending balance, value at Mar. 31, 2023 $ 321 (6,658,097) (6,657,776)
Ending balance, shares at Mar. 31, 2023 3,218,499      
Accretion of common stock to redemption value (726,532) (726,532)
Excise tax liability (763,224) (763,224)
Net income 238,896 238,896
Ending balance, value at Jun. 30, 2023 $ 321 (7,908,957) (7,908,636)
Ending balance, shares at Jun. 30, 2023 3,218,499      
Accretion of common stock to redemption value (577,020) (577,020)
Capital contribution made by Sponsor related to the stockholder non-redemption agreements 446,735 446,735
Cost of raising capital related to the stockholder non-redemption agreements (446,735) (446,735)
Excise tax liability (357,980) (357,980)
Net income 866,518 866,518
Ending balance, value at Sep. 30, 2023 $ 321 $ (7,977,439) $ (7,977,118)
Ending balance, shares at Sep. 30, 2023 3,218,499