Item 7. Management’s Discussion and Analysis
Item
7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Cautionary
Note Regarding Forward-Looking Statements
All
statements other than statements of historical fact included in this Report including, without limitation, statements under this Item
regarding our financial position, possible Business Combinations and the financing thereof, and related matters, and the plans and objectives
of Management for future operations, are forward-looking statements within the meaning of Section 27A of the Securities Act and Section
21E of the Exchange Act. When used in this Report, words such as “may,” “should,” “could,” “would,”
“anticipate,” “believe,” “estimate,” “expect,” “intend” and similar expressions,
as they relate to us or our Management, identify forward-looking statements. We have based these forward-looking statements on our Management’s
current expectations and projections about future events, as well as assumptions made by, and information currently available to our
Management. Actual results could differ materially from those contemplated by the forward-looking statements as a result of certain factors
detailed in our filings with the SEC. All subsequent written or oral forward-looking statements attributable to us or persons acting
on our behalf are qualified in their entirety by this paragraph.
The
following discussion and analysis of our financial condition and results of operations should be read in conjunction with the financial
statements and the notes thereto included elsewhere in this Report.
Overview
We
are a blank check company incorporated in the Cayman Islands on February 10, 2025 for the purpose of effecting a Business Combination.
Our Sponsor is Blue Holdings Sponsor LLC.
We
are an early stage and emerging growth company and, as such, we are subject to all of the risks associated with early stage and emerging
growth companies. We expect to continue to incur significant costs in the pursuit of our acquisition plans. There can be no assurance
that our plans to complete a Business Combination, including the Blockfusion Business Combination, will be successful.
Our
IPO Registration Statement became effective on June 12, 2025. On June 16, 2025, we consummated our Initial Public Offering of 20,125,000
Public Units, including 2,625,000 Option Units issued pursuant to the full exercise of the Over-Allotment Option. Each Public Unit consists
of one Public Share and Right to receive one tenth (1/10) of one Class A Ordinary Share upon consummation of our initial Business
Combination. The Public Units were sold at a price of $10.00 per Public Unit, generating gross proceeds to our Company of $201,250,000.
Simultaneously
with the closing of the Initial Public Offering and pursuant to the Private Placement Units Purchase Agreements, we completed the private
sale of an aggregate of 592,250 Private Placement Units to our Sponsor, BTIG and Roberts
& Ryan in the Private Placement at a purchase price of $10.00 per Private Placement Unit, generating gross proceeds to our Company
of $5,922,500. Of those 592,250 Private Placement Units, (i) the Sponsor purchased 391,000 Private Placement Units and (ii) BTIG
and Roberts & Ryan purchased 201,250 Private Placement Units. The Private Placement Units (and underlying securities) are
identical to the Public Units (and underlying securities), except as otherwise disclosed in the IPO Registration Statement.
Following
the closing of the Initial Public Offering and Private Placement, an amount of $201,250,000 from the net proceeds of the Initial Public
Offering and the Private Placement was initially placed in the Trust Account located in the United States with Continental acting as
trustee. Pursuant to the Trust Agreement, the Trust Account may be invested only (i) in U.S. government securities, within the meaning
set forth in Section 2(a)(16) of the Investment Company Act with a maturity of 185 days or less, (ii) in any open-ended investment company
that holds itself out as a money market fund selected by us meeting the conditions of paragraphs (d)(1), (d)(2), (d)(3) and (d)(4) of
Rule 2a-7 of the Investment Company Act, (iii) as uninvested cash or (iv) in interest or non-interest bearing demand deposit accounts
at a U.S. chartered commercial bank with consolidated assets of $100 billion or more selected by the Trustee that is reasonably satisfactory
to us, until the earlier of: (x) the completion of the Business Combination and (y) the distribution of the Trust Account, as described
below.
37
We
have until March 16, 2027 (21 months from the closing of the Initial Public Offering), or until such (x) earlier date as our Board may
approve or (y) later date as our shareholders may approve, pursuant to the Amended and Restated Articles, to consummate the Business
Combination. If we are unable to complete the Business Combination by the end of the Combination Period, we will (i) cease all operations
except for the purpose of winding up, (ii) as promptly as reasonably possible, but not more than ten business days thereafter, redeem
the Public Shares, at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account including
interest earned on the funds held in the Trust Account and not previously released to us to pay taxes, if any, divided by the number
of then outstanding Public Shares, which redemption will completely extinguish Public Shareholders’ rights as shareholders (including
the right to receive further liquidating distributions, if any), subject to applicable law, and (iii) as promptly as reasonably possible
following such redemption, subject to the approval of our remaining shareholders and our Board, dissolve and liquidate, subject, in each
case, to our obligations under Cayman Islands law to provide for claims of creditors and the requirements of other applicable law.
We
may seek to extend the Combination Period consistent with applicable laws, regulations and stock exchange rules by amending our Amended
and Restated Articles. Any such amendment would require the approval of our Public Shareholders, who will be provided the opportunity
to redeem all or a portion of their Public Shares in connection with the vote on such approval. Such redemptions will decrease the amount
held in our Trust Account and our capitalization, and may affect our ability to maintain our listing on Nasdaq. In addition, the Nasdaq
Rules currently require SPACs (such as us) to complete their initial Business Combination in accordance with the Nasdaq 36-Month Requirement.
If we do not meet the Nasdaq 36-Month Requirement, our securities will likely be subject to suspension of trading and delisting from
Nasdaq. Our Sponsor may also, in its discretion, consider selling its interest in our Company to another sponsor entity, which may result
in a change to our Management Team.
Blockfusion
Business Combination
On
November 19, 2025, we entered into the Blockfusion BCA with (i) Blockfusion, (ii) Pubco and (iii) the Merger Subs. Pursuant to the Blockfusion
BCA and subject to the terms and conditions set forth therein, (i) on or prior to the Closing, the holders of Company Series Seed Preferred
Stock (as defined in the Blockfusion BCA) and Series A Preferred Stock (as defined in the Blockfusion BCA) shall convert all of their
issued and outstanding shares of Company Preferred Stock (as defined in the Blockfusion BCA) for shares of Company Series A Common Stock,
par value $0.0001 per share and Company Series B Common Stock, par value $0.0001 per share, at the applicable conversion ratio (including
any accrued or declared but unpaid dividends) as set forth in Blockfusion’s certificate of incorporation, as amended, (ii) and
on the Closing Date (as defined in the Blockfusion BCA), (A) SPAC Merger Sub will merge with and into our Company, with our Company continuing
as the surviving entity and, as a result of which, each of our issued and outstanding securities immediately prior to the effective time
of the SPAC Merger shall no longer be outstanding and shall automatically be cancelled in exchange for which our security holders shall
receive substantially equivalent securities of Pubco, (B) Company Merger Sub will merge with and into Blockfusion, with Blockfusion continuing
as the surviving entity, and as a result of which each issued and outstanding security of Blockfusion immediately prior to the effective
time of the Company Merger shall no longer be outstanding and shall automatically be cancelled in exchange for which the security holders
of Blockfusion shall receive shares of common stock, par value $0.0001 per share, of Pubco, with holders of Company Series B Shares receiving
shares of Pubco Class B common stock, par value $0.0001 per share, which will have the same economic rights as the Pubco Class A Shares
(as defined below), but will have the right to 20 votes per share for such Company Class B Shares (as defined in the Blockfusion BCA)
and holders of Company Series A Shares (as defined in the Blockfusion BCA) receiving Pubco Class A common stock, par value $0.0001 per
share (the “Pubco Class A Shares”) for such Company Series A Shares. As a result of the Mergers and the other transactions
of the Blockfusion Business Combination, our Company and Blockfusion will become wholly-owned subsidiaries of Pubco, all upon the terms
and subject to the conditions set forth in the Blockfusion BCA, and Pubco will become a publicly traded company.
Additionally,
at the Effective Time (as defined in the Blockfusion BCA), each outstanding and unexercised option to purchase Company Common Stock (as
defined in the Blockfusion BCA) will be assumed by and become an option of Pubco containing the same terms, conditions, vesting and other
provisions as are currently applicable to such Company Options (as defined in the Blockfusion BCA), provided that each Assumed Option
(as defined in the Blockfusion BCA) will be exercisable for the number of Pubco Class A Shares equal to the Exchange Ratio (as defined
in the Blockfusion BCA) multiplied by the number of Company Class A Shares subject to the Company Option as of immediately prior to the
Effective Time, rounded down to the nearest whole number, at an exercise price equal to the per share exercise price of the Company Option
divided by the Exchange Ratio, rounded up to the nearest whole cent.
38
Additionally,
at the Effective Time, each outstanding and unexercised warrant to purchase Company Common Stock (as defined in the Blockfusion BCA)
will be assumed by and become a warrant to purchase Pubco Class A Shares containing the same terms, conditions, vesting and other provisions
as are currently applicable to such Company Warrants (as defined in the Blockfusion BCA), provided that each Assumed Warrant (as defined
in the Blockfusion BCA) will be exercisable for the number of Pubco Class A Shares equal to the Exchange Ratio multiplied by the number
of Company Class A Shares subject to the Company Warrant as of immediately prior to the Effective Time, rounded up to the nearest whole
share, at an exercise price equal to the per share exercise price of the Company Warrant divided by the Exchange Ratio, rounded down
to the nearest whole cent.
For
a full description of the Blockfusion BCA and the proposed Blockfusion Business Combination, please see Item 1. “Business”
and the Blockfusion Registration Statement.
Results
of Operations
We
have neither engaged in any operations nor generated any revenues to date. Our only activities since February 10, 2025 (inception) through
December 31, 2025 have been (i) organizational activities and (ii) activities relating to (x) the Initial Public Offering, (y) identifying
and evaluating prospective acquisition candidates and activities in connection with the initial Business Combination and (z) consummating
the Blockfusion Business Combination. We will not generate any operating revenues until after completion of our initial Business Combination.
We have generated non-operating income in the form of interest income on investments held in the Trust Account after the Initial Public
Offering. We expect to incur increased expenses as a result of being a public company (for legal, financial reporting, accounting and
auditing compliance, among other things), as well as for due diligence expenses.
We
generated net income of $2,531,400 for the period from February 10, 2025 (inception) through December 31, 2025. Net income is comprised
of $4,392,100 income earned on cash and marketable securities held in the Trust Account and $22,275 interest income on the operating
account, offset by $227,082 formation, general and administrative expenses, $1,532,176 of legal and accounting expenses, $32,833 of administrative
services fee – related party, $49,583 listing fees, and $41,301 insurance expense.
Liquidity,
Capital Resources and Going Concern
Following
the Initial Public Offering, including the full exercise of the Over-Allotment Option, and the Private Placement, a total of $201,250,000
was placed in the Trust Account. We incurred fees of $13,262,661 in the Initial Public Offering, consisting of $4,025,000 of cash underwriting
fee, the Deferred Fee of $7,043,750, $1,750,000 for issuance of the Representative Shares and $443,911 of other offering costs.
As
of December 31, 2025, we had $560,813 of cash in our operating account. As of December 31, 2025, we had a working capital deficit of
$415,809. As of December 31, 2025, approximately $4,392,100 of the amount earned on funds held in the Trust Account was available to
pay taxes, if any.
As
of December 31, 2025, we had marketable securities held in the Trust Account of $205,642,100 (including approximately $4,392,100 of interest
income). We may withdraw interest from the Trust Account to pay taxes, if any. We intend to use substantially all of the funds held in
the Trust Account, including any amounts representing interest earned on the Trust Account (which interest shall be net of taxes payable,
if any, and exclude the Deferred Fee), to complete our Business Combination. To the extent that our share capital or debt is used, in
whole or in part, as consideration to complete our Business Combination, the remaining proceeds held in the Trust Account will be used
as working capital to finance the operations of the target business or businesses, make other acquisitions and pursue our growth strategies.
To
mitigate the risk that we might be deemed to be an investment company for purposes of the Investment Company Act, which risk increases
the longer that we hold investments in the Trust Account, we may, at any time, (based on our Management Team’s ongoing assessment
of all factors related to our potential status under the Investment Company Act) instruct the trustee to liquidate the investments held
in the Trust Account and instead to hold the funds in the Trust Account in cash or in an interest-bearing demand deposit account at a
bank.
39
As
of December 31, 2025, we had cash held outside of the Trust Account of approximately $560,813. We use the funds held outside the Trust
Account primarily to identify and evaluate target businesses, perform business due diligence on prospective target businesses, travel
to and from the offices, plants, or similar locations of prospective target businesses or their representatives or owners, review corporate
documents and material agreements of prospective target businesses, and structure, negotiate and complete a Business Combination.
Our
liquidity needs through December 31, 2025 have been satisfied through (i) a contribution of $25,000 from the Sponsor in exchange for
the issuance of our Founder Shares, (ii) a loan pursuant to the IPO Promissory Note and (iii) the net proceeds from the consummation
of the Initial Public Offering and the Private Placement held outside the Trust Account.
IPO
Promissory Note
Prior
to the closing of our Initial Public Offering, our Sponsor agreed to loan us an aggregate of up to $300,000 under the IPO Promissory
Note to cover expenses related to the Initial Public Offering. Such loans and advances were non-interest bearing and payable on the earlier
of December 31, 2025 or the completion of our Initial Public Offering. We had borrowed $193,236 under the IPO Promissory Note through
June 16, 2025, the consummation of the Initial Public Offering, and repaid $203,557 to the Sponsor to settle the balance on June 16,
2025. The overpayment of $10,321 is recorded as a related party receivable as of December 31, 2025. No additional borrowing is available
under the IPO Promissory Note.
Working
Capital Loans
In
order to fund working capital deficiencies or finance transaction costs in connection with a Business Combination, the Sponsor, or certain
of our officers and directors or their affiliates may, but are not obligated to, loan us Working Capital Loans, as may be required. If
we complete a Business Combination, we will repay such Working Capital Loans. In the event that a Business Combination does not close,
we may use a portion of the working capital held outside the Trust Account to repay such Working Capital Loans, but no proceeds from
our Trust Account would be used for such repayment. Up to $1,500,000 of such Working Capital Loans may be converted into units of the
post-Business Combination entity at a price of $10.00 per unit. The units (and underlying securities) would be identical to the Private
Placement Units (and underlying securities). Other than as set forth above, the terms of such Working Capital Loans, if any, have not
been determined and no written agreements exist with respect to such Working Capital Loans. As of December 31, 2025, we did not have
any borrowings under any Working Capital Loans.
Going
Concern
In
connection with our assessment of going concern considerations in accordance with FASB ASC Topic 205-40, “Presentation of Financial
Statements—Going Concern”, Management has determined that we currently lack the liquidity we need to sustain operations for
a reasonable period of time, which is considered to be at least one year from the date that the financial statements and the notes thereto
included elsewhere in this Report are issued, as we expect to continue to incur significant costs in pursuit of our acquisition plans.
In addition, Management has determined that if we are unable to complete an initial Business Combination within the Combination Period,
then we will cease all operations except for the purpose of liquidating. These conditions, among others, raise substantial doubt about
our ability to continue as a going concern one year from the date the financial statements included elsewhere in this Report are issued.
Management plans to consummate an initial Business Combination prior to the end of the Combination Period. No adjustments have been made
to the carrying amounts of assets or liabilities should we be required to liquidate after March 16 , 2027. There can be no assurance
that our plans to raise capital or to consummate an initial Business Combination will be successful.
Contractual
Obligations
We
do not have any long-term debt, capital lease obligations, operating lease obligations or long-term liabilities, other than as follows:
Administrative
Services Agreement
Commencing
on June 13, 2025, and until the completion of our Business Combination or liquidation, we reimburse BHM, the managing member of the Sponsor
$5,000 per month for office space, utilities, and secretarial and administrative support pursuant to the Administrative Services Agreement.
For the period from February 10, 2025 (inception) through December 31, 2025, we incurred $32,833 in fees for these services and paid
$27,833, resulting in an outstanding balance of $5,000 of which such amount is included in administrative services fee payable in the
balance sheet of the financial statements included elsewhere this Report.
40
Underwriting
Agreement
We
granted the Underwriters a 45-day option from the date of the Initial Public Offering to purchase up to an additional 2,625,000 Option
Units to cover over-allotments, if any. On June 16, 2025, the Underwriters fully exercised their Over-Allotment Option.
The
Underwriters were paid a cash underwriting discount of $2.00% of the gross proceeds of the Public Units offered in the Initial Public
Offering, or $4,025,000 in the aggregate, which was payable upon the closing of the Initial Public Offering. Additionally, the Underwriters
are entitled to the Deferred Fee of 3.50% of the gross proceeds of the base Initial Public Offering held in the Trust Account, which
equates to $7,043,750 in the aggregate following the full exercise of the Over-Allotment Option and is payable to the Underwriters, upon
the completion of the initial Business Combination subject to the terms of the Underwriting Agreement.
Representative
Shares
We
issued to the Underwriters and/or their designees 175,000 Ordinary Shares upon the consummation of the Initial Public Offering.
The Underwriters (and any of their designees to whom the Representative Shares are issued) agreed not to transfer, assign or sell any
such shares without our prior consent until the completion of a Business Combination. In addition, the Representative Shares are deemed
to be underwriting compensation by FINRA pursuant to FINRA Rule 5110 and are, accordingly, subject to certain transfer restrictions
or a period of 180 days beginning on the date of commencement of sales of the Public Units in the Initial Public Offering.
Furthermore,
the Underwriters agreed (and any of their designees to whom the Representative Shares are issued agree) (i) to waive its redemption
rights (or right to participate in any tender offer) with respect to such shares in connection with the completion of our initial Business
Combination and (ii) to waive its rights to liquidating distributions from the Trust Account with respect to such shares if we fail
to complete a Business Combination within the Combination Period. In addition, the Representative Shares are not transferable, assignable
or saleable until 30 days after the completion of our initial Business Combination (except with respect to permitted transferees
as described in the IPO Registration Statement).
Registration
Rights Agreement
The
holders of (i) the Founder Shares, (ii) the Private Placement Units, (iii) Representative Shares and (iv) any private placement-equivalent
units issued in connection with the Working Capital Loans, if any (and in each case holders of their underlying securities, as applicable)
are entitled to registration rights pursuant to the Registration Rights Agreement, requiring us to register such securities for resale
(in the case of the Founder Shares, only after conversion to our Class A Ordinary Shares). The holders of the majority of these securities
are entitled to make up to three demands, excluding short form demands, that we register such securities. In addition, the holders have
certain “piggy-back” registration rights with respect to registration statements filed subsequent to the consummation of
a Business Combination and rights to require us to register for resale such securities pursuant to Rule 415 under the Securities Act.
BTIG and Roberts & Ryan may only make a demand on one occasion and only during the five-year period beginning on the effective date
of the IPO Registration Statement. In addition, BTIG and Roberts & Ryan may participate in a “piggy-back” registration
only during the seven-year period beginning on the effective date of the IPO Registration Statement. We will bear the expenses incurred
in connection with the filing of any such registration statements.
Letter
Agreement
Our
Sponsor, directors and officers and a certain advisor have entered into the Letter Agreement with us, pursuant to which, they have waived
their rights to liquidating distributions from the Trust Account with respect to any Founder Shares held by them if we fail to complete
our initial Business Combination within the Combination Period. However, if they acquire Public Shares in or after the Initial Public
Offering, they will be entitled to liquidating distributions from the Trust Account with respect to such Public Shares if we fail to
complete our initial Business Combination within the Combination Period.
41
Additionally,
pursuant to the Letter Agreement, our Sponsor, directors and officers will not propose any amendment to our Amended and Restated Articles
to modify (i) the substance or timing of our obligation to allow redemption in connection with our initial Business Combination or to
redeem 100% of our Public Shares if we do not complete our initial Business Combination within the Combination Period or (ii) any other
material provisions relating to shareholders’ rights or pre-initial Business Combination activity, unless we provide our Public
Shareholders with the opportunity to redeem their Public Shares upon approval of any such amendment at a per-share price, payable in
cash, equal to the aggregate amount then on deposit in the Trust Account, including interest earned on the funds held in the Trust Account
and not previously released to us to pay our taxes, divided by the number of then outstanding Public Shares.
Critical
Accounting Estimates and Standards
The
preparation of the financial statements and notes thereto included elsewhere in this Report in conformity with GAAP requires Management
to make estimates and assumptions that affect the reported amounts of assets and liabilities, income and expenses, and the disclosure
of contingent assets and liabilities, in our financial statements. These accounting estimates require the use of assumptions about matters,
some of which are highly uncertain at the time of estimation. Management bases its estimates on historical experience and on various
other assumptions it believes to be reasonable under the circumstances, the results of which form the basis for making judgments, and
we evaluate these estimates on an ongoing basis. To the extent actual experience differs from the assumptions used, our financial statements
and notes thereto included elsewhere in this Report could be materially affected. We believe that the following accounting policies involve
a higher degree of judgment and complexity. As of December 31, 2025, we did not have any critical accounting estimates to be disclosed.
Recent
Accounting Standards
Management
does not believe that there are any recently issued, but not yet effective, accounting standards, which, if currently adopted, would
have a material effect on the financial statements and notes thereto included elsewhere in this Report.
Item
7A. Quantitative and Qualitative Disclosures about Market Risk.
We
are a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and are not required to provide the information otherwise
required under this Item.
Item
8. Financial Statements and Supplementary Data.
Reference is made to pages
F-1 through F-20 comprising a portion of this Report, which are incorporated herein by reference.
Item
9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.
None.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.