SCHEDULE OF NET INCOME (LOSS) PER SHARE |
The
net income (loss) per share presented in the statements of operations is based on the following:
SCHEDULE
OF NET INCOME (LOSS) PER SHARE
| |
Redeemable | | |
Non-Redeemable | | |
Redeemable | | |
Non-Redeemable | |
| |
For
Three Months Ended March
31, | |
| |
2025 | | |
2024 | |
| |
Redeemable | | |
Non-Redeemable | | |
Redeemable | | |
Non-Redeemable | |
Particulars | |
Shares | | |
Shares | | |
Shares | | |
Shares | |
Basic and diluted net
income/(loss) per share: | |
| | | |
| | | |
| | | |
| | |
Weighted-average shares outstanding | |
| 1,574,356 | | |
| 2,280,500 | | |
| 4,725,829 | | |
| 2,280,500 | |
Ownership percentage | |
| 41 | % | |
| 59 | % | |
| 67 | % | |
| 33 | % |
Numerators: | |
| | | |
| | | |
| | | |
| | |
Allocation of net loss including accretion
of temporary equity | |
$ | (140,281 | ) | |
$ | (203,201 | ) | |
$ | (196,904 | ) | |
$ | (95,108 | ) |
Interest earned on investment held in trust
account | |
| 187,179 | | |
| - | | |
| 586,164 | | |
| - | |
Accretion of temporary
equity into redemption value (extension deposit) | |
| 165,000 | | |
| - | | |
| 55,000 | | |
| | |
Allocation of net income/(loss) | |
$ | 211,898 | | |
$ | (203,201 | ) | |
$ | 444,260 | | |
$ | (95,108 | ) |
Denominators: | |
| | | |
| | | |
| | | |
| | |
Weighted-average shares outstanding | |
| 1,574,356 | | |
| 2,280,500 | | |
| 4,725,829 | | |
| 2,280,500 | |
Basic and diluted
net income/(loss) per share | |
$ | 0.13 | | |
$ | (0.09 | ) | |
$ | 0.09 | | |
$ | (0.04 | ) |
|
The
net income (loss) per share presented in the statements of operations is based on the following:
SCHEDULE
OF NET INCOME (LOSS) PER SHARE
| |
Redeemable | | |
Non-Redeemable | | |
Redeemable | | |
Non-Redeemable | |
| |
For the Year Ended December 31, | |
| |
2024 | | |
2023 | |
| |
Redeemable | | |
Non-Redeemable | | |
Redeemable | | |
Non-Redeemable | |
Particulars | |
Shares | | |
Shares | | |
Shares | | |
Shares | |
Basic and diluted net income/(loss) per share: | |
| | | |
| | | |
| | | |
| | |
Weighted-average shares outstanding | |
| 4,622,502 | | |
| 2,280,500 | | |
| 6,870,217 | | |
| 2,280,500 | |
Ownership percentage | |
| 67 | % | |
| 33 | % | |
| 75 | % | |
| 25 | % |
Numerators: | |
| | | |
| | | |
| | | |
| | |
Allocation of net loss including accretion of temporary equity | |
| (951,429 | ) | |
| (469,385 | ) | |
| (631,513 | ) | |
| (209,624 | ) |
Interest earned on investment held in trust account | |
| 2,581,773 | | |
| - | | |
| 3,580,311 | | |
| - | |
Accretion of temporary equity to redemption value (extension deposit) | |
| 550,000 | | |
| - | | |
| 165,000 | | |
| - | |
Allocation of net income/(loss) | |
| 2,180,344 | | |
| (469,385 | ) | |
| 3,113,798 | | |
| (209,624 | ) |
Denominators: | |
| | | |
| | | |
| | | |
| | |
Weighted-average shares outstanding | |
| 4,622,502 | | |
| 2,280,500 | | |
| 6,870,217 | | |
| 2,280,500 | |
Basic and diluted net income/(loss) per share | |
| 0.47 | | |
| (0.21 | ) | |
| 0.45 | | |
| (0.09 | ) |
|
SCHEDULE OF INITIAL PUBLIC OFFERING PROCEEDS TO COMMON STOCK SUBJECT TO POSSIBLE REDEMPTION |
At
March 31, 2025, the ordinary shares reflected in the balance sheets are reconciled in the following table:
SCHEDULE
OF INITIAL PUBLIC OFFERING PROCEEDS TO COMMON STOCK SUBJECT TO POSSIBLE REDEMPTION
Ordinary
shares subject to possible redemption at December 31, 2024 | |
| 18,055,701 | |
Plus: | |
| | |
Accretion for ordinary shares subject
to redemption (income earned on investment held in trust account) | |
| 187,179 | |
Accretion for ordinary
shares subject to redemption (extension deposit) | |
| 165,000 | |
Ordinary
shares subject to possible redemption at March 31, 2025 | |
$ | 18,407,880 | |
|
At
December 31, 2024, the ordinary shares reflected in the balance sheets are reconciled in the following table:
SCHEDULE
OF INITIAL PUBLIC OFFERING PROCEEDS TO COMMON STOCK SUBJECT TO POSSIBLE REDEMPTION
| |
| | |
Ordinary Shares subject to possible redemption, December 31, 2023 | |
$ | 50,880,604 | |
Less: | |
| | |
Withdrawn in connection with redemption | |
| (35,956,676 | ) |
Plus: | |
| | |
Accretion for ordinary shares subject to redemption (income earned on investment held in trust account) | |
| 2,581,773 | |
Accretion for ordinary shares subject to redemption (extension deposit) | |
| 550,000 | |
| |
| | |
Ordinary shares subject to possible redemption, December 31, 2024 | |
$ | 18,055,701 | |
|