Fair Value Measurements (Tables)

12 Months Ended

Dec. 31, 2024

Fair Value Measurements

Schedule of fair value assets measured on recurring basis

Description

December 31,

December 31,

Level

2024

2023

Assets:

Cash and Marketable securities held in Trust Account

1

$

1,967,696

$

4,553,517

Schedule of fair value liabilities measured on recurring basis

Description						December 31,								December 31,
		Level				2024				Level				2023
Liabilities:
Warrant Liability – Public Warrants			2			$	266,667				1			$	826,666
Warrant Liability – Private Placement Warrants			2			$	-				2			$	471,200
Total Warrant Liabilities						$	266,667							$	1,297,866

Schedule of public warrants

Input		December 31, 2024
Risk-free interest rate			4.43	%
Expected term (years)			6.3
Expected volatility			44.4	%
Exercise price		$	11.50
Fair value of the ordinary share price		$	11.27
Redemption threshold price		$	18.00
Redemption threshold days		20 days within any 30-day period
Redemption price		$	0.01
Probability of successful acquisition			23.0	%

Schedule of summary of fair value of warrant liabilities

		Private Placement				Public				Warrant Liabilities
*Fair value as of December 31, 2022*		$	228,000			$	400,000			$	628,000
Change in valuation inputs or other assumptions			243,200				426,666				669,866
*Fair value as of December 31, 2023*		$	471,200			$	826,666			$	1,297,866
Change in valuation inputs or other assumptions			(167,200	)			(559,999	)			(727,199	)
Cancellation of Private Warrants			(304,000	)			-				(304,000	)
*Fair value as of December 31, 2024*		$	-			$	266,667			$	266,667

Schedule of change in fair value of level 3 warrant liabilities

Change in fair value of warrant liability
Warrant liability at December 31, 2023		$	-
Transfer in of warrant liability at December 31, 2023			826,666
Change in fair value of warrant liability		$	(559,999	)
Warrant liability at December 31, 2024		$	266,667