v3.24.2.u1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Cash Flows from Operating Activities:    
Net income (loss) $ (88,577,417) $ 192,371
Adjustments to reconcile net income to net cash provided by operating activities:    
Change in fair value of warrants 307,656 (61,532)
Change in Fair Value, non-redemption agreement liability 164,626  
Loss on Business Combination 68,546,955  
Transaction costs incurred in connection with IPO (765,274)  
Change in Fair Value, Chardan Note Payable Conversion Liability 2,593,750  
Change in Fair Value, Long-Term and Short-Term Investor Notes 8,106,998  
Interest expense on convertible notes 497,052  
Transaction costs paid with stock 1,513,101  
Stockbased compensation 1,462,650  
Change in Fair Value, Earnout Liability 220,000  
Consulting expenses as stock payable 1,244,965  
Change in operating lease expense (529)  
Interest expenses (earned) on marketable securities held in Trust Account (251,569) (1,301,453)
Change in Fair Value, Subscription Agreement Convertible Asset (4,375,150)  
Depreciation expense 3,046  
Amortization of intangibles 453,464  
Change in allowance for Doubtful accounts (277,416)  
Changes in operating assets and liabilities:    
Marketable securities 6,820  
Receivables from brokers & dealers 46,773  
Receivables from customers 112,251  
Receivables from others (73,744)  
Advances & prepaid expenses (44,553) 1,881
Cash deposits with clearing organization & other B/Ds 21,664  
Other assets (3,360)  
Payables to customers (3,262,502)  
Payables to officers & directors (37,524) (38,986)
Payable to brokers & dealers 469,140  
Accounts payable and accrued expenses (377,175) 409,756
Commissions and payroll taxes payable (13,983)  
Stock Loan (1,048,168)  
CASH USED FOR OPERATING ACTIVITIES (13,337,453) (797,963)
CASH FLOWS FROM INVESTING ACTIVITIES    
Cash paid for purchase of Pacsquare (300,000)  
Cash received from acquisition of Wilson-Davis 33,333,876  
Investment of cash into Trust Account (160,000) (350,000)
Cash withdrawn from Trust Account to pay franchise and income taxes 68,418 1,015,001
Cash withdrawn from Trust Account for working capital purposes 1,195,565  
Cash withdrawn from Trust Account in connection with redemption 53,947,064 148,523,642
Cash paid to Wilson Davis shareholders (7,127,569)  
CASH PROVIDED BY INVESTING ACTIVITIES 80,957,354 149,188,643
CASH FLOWS FROM FINANCING ACTIVITIES    
Advances from related party 1,052,300 1,398,950
Proceeds from Secured Convertible Note 6,000,000  
Transaction cost financed 6,212,000  
Redemption of common stock (53,947,064) (148,523,642)
CASH USED FOR FINANCING ACTIVITIES (40,682,764) (147,124,692)
NET INCREASE (DECREASE) IN CASH 26,937,137 1,265,988
CASH AT BEGINNING OF YEAR 619,554 129,560
CASH AT YEAR END 27,556,691 1,395,548
Non-cash investing and financing activities:    
Shares issued to settled advances from related party and notes payable related party 4,577,569  
Transaction cost settled with subscription payable 2,500,000  
Fair value of equity treated earnout in AtlasClear, Inc asset acquisition 31,347,000  
Fair value of liability treated earnout in AtlasClear, Inc asset acquisition 10,963,000  
Fair value of shares transferred to Wilson Davis shareholders 8,850,100  
Short term notes issued to Wilson Davis shareholder 5,000,000  
Long term notes issued to Wilson Davis shareholders 7,971,197  
Common stock issued to settled vendor obligations 1,513,100  
Fair value of shares transferred to Secured convertible note holders 1,003,632  
Redeemable shares transferred to permanent equity 1,195,555  
Non-redemption agreement re-classed to permanent equity 1,606,279  
Accretion of common stock subject to possible redemption 592,577 1,260,719
Excise tax related to redemptions 539,471 $ 1,485,236
Shares issued as deposit for Commercial bank acquisition 91,200  
ATLASCLEAR, INC    
Non-cash investing and financing activities:    
Fair value of equity treated earnout in AtlasClear, Inc asset acquisition 31,347,000  
Fair value of shaes issued 44,000,000  
Fair value of liability treated earnout in AtlasClear, Inc asset acquisition 10,963,000  
Pacsquare    
Non-cash investing and financing activities:    
Shares issued to purchase Pacsquare $ 1,116,000