99 Acquisition Group Inc.

[1]	Excludes 375,000 shares of Class B common stock that were subject to forfeiture if the over-allotment option was not exercised in full or in part by the underwriters. On October 1, 2023, the option expired unexercised, such that 375,000 shares of Class B common stock were forfeited by the Sponsor (see Notes 5 and 7).
[2]	Gives retroactive effect to the 42.22% share dividend declared on February 8, 2023 and the forfeiture of 191,667 shares on August 17, 2023 (see Notes 5 and 7).

Statements of Cash Flows (Unaudited) - USD ($)	3 Months Ended
Statements of Cash Flows (Unaudited) - USD ($)	Mar. 31, 2024	Mar. 31, 2023
Cash Flows from Operating Activities:
Net income (loss)	$ 365,332	$ (248)
Adjustments to reconcile net income (loss) to net cash used in operating activities:
Unrealized gain on marketable securities held in Trust Account	(1,012,297)
Deferred tax provision	(265,861)
Changes in operating assets and liabilities:
Due from Sponsor	(105,000)
Prepaid expenses	37,865	80
Accrued expenses	157,896
Franchise tax payable	50,000
Income tax payable	420,711
Related party payable – administrative fee	30,000
Net cash used in operating activities	(321,354)	(168)
Cash Flows from Financing Activities:
Proceeds from promissory note – related party		48,570
Payment of offering costs		(53,526)
Net cash used in financing activities		(4,956)
Net Changes in Cash	(321,354)	(5,124)
Cash - Beginning of period	321,463	11,470
Cash - End of period	109	6,346
Non-cash investing and financing activities:
Deferred offering costs included in accrued offering costs		24,800
Change in value of Class A common stock subject to possible redemption	807,447
Conversion of due to Sponsor to promissory note – related party		$ 35,000

Balance Sheets (Unaudited) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Current Assets
Cash	$ 109	$ 321,463
Due from Sponsor	105,000
Prepaid expenses	173,467	211,332
Total Current Assets	278,576	532,795
Trust account	78,237,540	77,225,243
Total Assets	78,516,116	77,758,038
Current Liabilities
Accounts payable and accrued expenses	313,410	155,514
Accrued offering costs	75,000	75,000
Franchise tax payable	121,739	71,739
Income tax payable	420,711
Total Current Liabilities	1,135,697	477,090
Deferred tax liability	28,882	294,743
Deferred underwriting fee payable	2,625,000	2,625,000
Total Liabilities	3,789,579	3,396,833
Commitments and Contingencies
Class A common stock subject to possible redemption, $0.0001 par value; 100,000,000 shares authorized; 7,500,000 shares issued and outstanding (at redemption value of $10.36 and $10.25) at March 31, 2024 and December 31, 2023, respectively	77,666,208	76,858,761
Stockholders’ Deficit
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding at March 31, 2024 and December 31, 2023
Accumulated deficit	(2,939,929)	(2,497,814)
Total Stockholders’ Deficit	(2,939,671)	(2,497,556)
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT	78,516,116	77,758,038
Related Party
Current Assets
Due from Sponsor	105,000
Current Liabilities
Advances from related party	29,001	29,001
Related party payable – administrative fee	73,226	43,226
Promissory note – related party	102,610	102,610
Class A Common Stock
Stockholders’ Deficit
Common stock value	8	8
Class B Common Stock
Stockholders’ Deficit
Common stock value	$ 250	$ 250