Quarterly report pursuant to Section 13 or 15(d)

Fair Value Measurement (Tables)

v3.24.1.1.u2
Fair Value Measurement (Tables)
3 Months Ended
Mar. 31, 2024
Fair Value Measurement [Abstract]  
Assets and Liabilities Measured at Fair Value on Recurring Basis

The following table presents information about the Company’s assets and liabilities that are measured at fair value on a recurring basis at March 31, 2024 and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

 
 
Level 1
   
Level 2
   
Level 3
   
Total
 
Assets:
                       
Cash and Investments Held in Trust Account
 
$
100,754,232
   
$
-
   
$
-
   
$
100,754,232
 
Liabilities:
                               
Warrant Liabilities:
                               
Public Warrants
 
$
575,000
   
$
-
   
$
-
   
$
575,000
 
Private Placement Warrants
   
-
     
-
     
357,300
     
357,300
 
Total Warrant Liabilities
 
$
575,000
   
$
-
   
$
357,300
   
$
932,300
 


The following table presents information about the Company’s assets and liabilities that are measured at fair value on a recurring basis at December 31, 2023, and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

 
 
Level 1
   
Level 2
   
Level 3
   
Total
 
Assets:
                       
Cash and Investments Held in Trust Account
 
$
100,304,232
   
$
-
   
$
-
   
$
100,304,232
 
Liabilities:
                               
Warrant Liabilities:
                               
Public Warrants
 
$
230,000
   
$
-
   
$
-
   
$
230,000
 
Private Placement Warrants
  $
-
     
-
     
142,920
     
142,920
 
Total Warrant Liabilities
 
$
230,000
   
$
-
   
$
142,920
   
$
372,920
 
Level 3 Fair Value Measurement Inputs of Private Placement Warrants

The key inputs into the Monte Carlo simulation model for the Private Placement Warrants were as follows on March 31, 2024 and December 31, 2023:

Input
 
March 31,
2024
   
December 31,
2023
 
Share Price
 
$
10.97
   
$
10.84
 
Exercise Price
 
$
11.50
   
$
11.50
 
Risk-free rate of interest
   
4.12
%
   
3.78
%
Volatility
   
3.6
%
   
2.0
%
Term
   
5.54
     
5.79
 
Probability Weighted Fair Value of Warrants
 
$
0.05
   
$
1.60
 
Changes in Fair Value of Warrant Liabilities

The following table presents the changes in the fair value of Level 3 warrant liabilities:

 
 
Private Warrants
 
Fair value as of December 31, 2023
 
$
142,920
 
Change in fair value(1)
  $
559,380
Fair value as of March 31, 2024   $ 932,300  

(1)
Changes in valuation inputs or other assumptions are recognized in change in fair value of warrant liabilities in the Statement of Operations.