UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2025
or
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission File Number: 001-42772
D. Boral ARC Acquisition I Corp.
(Exact name of registrant as specified in its charter)
D8
British Virgin Islands
N/A 00-0000000
(State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer
Identification No.)
10 East 53rd Street , Suite 3001
New York , NY
10022
(Address of principal executive offices)
(Zip Code)
+ (332) 266-7344
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class
Trading Symbol(s)
Name of each exchange on which registered
Units, each consisting of one Class A ordinary share and one-half of one redeemable
warrant
BCARU
The Nasdaq Stock Market LLC
Class A ordinary shares, par value $0.0001 per share
BCAR
The Nasdaq Stock Market LLC
Warrants, each whole warrant exercisable for one Class A ordinary share at an exercise
price of $11.50 per share
BCARW
The Nasdaq Stock Market LLC
Securities registered pursuant to Section 12(g) of the Act: None
Indicate by check mark whether the registrant (1) has filed all reports required to
be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or
for such shorter period that the registrant was required to file such reports), and
(2) has been subject to such filing requirements for the past 90 days. Yes ☐ No ☒
Indicate by check mark whether the registrant has submitted electronically and posted
on its corporate Web site, if any, every Interactive Data File required to be submitted
and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or
for such shorter period that the registrant was required to submit and post such files).
Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated
filer, a non-accelerated filer, or a smaller reporting company. See the definitions
of “large accelerated filer,” “accelerated filer,” “non-accelerated filer” and “smaller
reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer
☐
Accelerated filer
☐
Non-accelerated filer
☒
Smaller reporting company
☒
Emerging growth company
☒
If an emerging growth company, indicate by check mark if the registrant has elected
not to use the extended transition period for complying with any new or revised financial
accounting standards provided pursuant to Section 7(a)(2)(B) of the Securities Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☒ No ☐
As of August 29, 2025, there were 29,950,000
Class A ordinary shares, par value $0.0001 per share, and 12,321,429 Class B ordinary shares, par value $0.0001 per share, of the
registrant issued and outstanding.
D. BORAL ARC ACQUISITION I CORP.
TABLE OF CONTENTS
Page
PART I - FINANCIAL INFORMATION:
1
Item 1.
Financial Statements:
1
Balance Sheet as of June 30, 2025 (unaudited)
1
Statements of Operations for the three months ended June 30, 2025 and for the period from March 20, 2025 (inception) through June 30, 2025
2
Statement of Changes in Shareholders’ Deficit for the period from March 20, 2025 (inception) through June 30, 2025
3
Statement of Cash Flows for the period from March 20, 2025 (inception) through June 30, 2025
4
Notes to Financial Statements (Unaudited)
5
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
19
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
21
Item 4.
Controls and Procedures
21
PART II - OTHER INFORMATION:
22
Item 1.
Legal Proceedings
22
Item 1A.
Risk Factors
22
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
22
Item 3.
Defaults Upon Senior Securities
22
Item 4.
Mine Safety Disclosures
22
Item 5.
Other Information
22
Item 6.
Exhibits
23
i
PART
I - FINANCIAL INFORMATION
Item
1. Financial Statements
D.
BORAL ARC ACQUISITION I CORP.
BALANCE
SHEET
(UNAUDITED)
June 30,
2025
(Unaudited)
ASSETS
Cash
25,000
Deferred
offering costs
173,041
Total
Assets
$ 198,041
LIABILITIES
AND SHAREHOLDERS’ DEFICIT
Current
Liabilities
Promissory
note – related party
$ 214,461
Total
Current Liabilities
214,461
Commitments
and Contingencies
-
Shareholder’s
Deficit
Preferred
shares, $ 0.0001 par value; 5,000,000 shares authorized; none issued or outstanding
-
Class
A ordinary shares, $ 0.0001 par value; 500,000,000 shares authorized; none issued or outstanding
-
Class
B ordinary Shares, $ 0.0001 par value; 50,000,000 shares authorized; 12,321,429 issued and outstanding (1)
1,232
Additional
paid-in capital
23,768
Accumulated
deficit
( 41,420 )
Total
Shareholder’s Deficit
( 16,420 )
Total
Liabilities and Shareholder’s Deficit
$ 198,041
(1) Includes
an aggregate of 1,607,143 Ordinary Shares subject to forfeiture to the extent that the underwriters’
over-allotment is not exercised in full or in part.
The
accompanying notes are an integral part of these unaudited financial statements.
1
D.
BORAL ARC ACQUISITION I CORP.
STATEMENTS
OF OPERATIONS
(UNAUDITED)
For
the
three months ended
June 30,
2025
For
the
Period from
March 20, 2025
(Inception) through
June 30,
2025
Formation
and operating costs
$ ( 36,000 )
$ ( 41,420 )
Net
Income
$ ( 36,000 )
$ ( 41,420 )
Weighted
average shares outstanding, basic and diluted (1)
10,714,286
10,714,286
Basic
and diluted net income per share
( 0.00 )
( 0.00 )
(1) Excludes
an aggregate of 1,607,143 Ordinary Shares subject to forfeiture to the extent that the underwriters’
over-allotment is not exercised in full or in part.
The
accompanying notes are an integral part of these unaudited financial statements.
2
D.
BORAL ARC ACQUISITION I CORP.
STATEMENT
OF CHANGES IN SHAREHOLDERS’ DEFICIT
FOR
THE PERIOD FROM MARCH 20, 2025 (INCEPTION) THROUGH JUNE 30, 2025
(UNAUDITED)
Class
B
Ordinary shares
Additional
Paid-In
Accumulated
Subscription
Total
Shareholder’s
Shares
Amount
Capital
Deficit
Receivable
Deficit
Balance
– March 20, 2025 (inception)
-
$ -
$ -
$ -
$ -
$ -
Class
B ordinary shares issued to Sponsor (1)
12,321,429
1,232
23,768
-
( 25,000 )
-
Net
loss
-
-
-
( 5,420 )
-
( 5,420 )
Balance
– March 31, 2025
12,321,429
$ 1,232
$ 23,768
$ ( 5,420 )
$ ( 25,000 )
$ ( 5,420 )
Proceeds
from issuance of Class B ordinary shares to Sponsor
-
-
-
-
25,000
25,000
Net
loss
-
-
-
( 36,000 )
-
( 36,000 )
Balance
– June 30, 2025
12,321,429
$ 1,232
$ 23,768
$ ( 41,420 )
$ -
$ ( 16,420 )
(1) Includes
an aggregate of 1,607,143 Ordinary Shares subject to forfeiture to the extent that the underwriters’
over-allotment is not exercised in full or in part.
The
accompanying notes are an integral part of these unaudited financial statements.
3
D.
BORAL ARC ACQUISITION I CORP.
STATEMENT
OF CASH FLOWS
(UNAUDITED)
For
the
period
from
March 20, 2025
(inception) through
June 30,
2025
Cash flows
from Operating Activities:
Net
Loss
$ ( 41,420 )
Adjustments
to reconcile net loss to net cash used in operating activities:
Formation
and operating costs paid by Sponsor under Promissory Note – Related Party
41,420
Net
cash used in operating activities
-
Cash flows
from financing activities:
Proceeds
from issuance of Class B ordinary shares to Sponsor
25,000
Net
cash provided by financing activities
25,000
Net change
in cash
25,000
Cash
at the beginning of the period
-
Cash
at the end of the period
$ 25,000
Supplemental
disclosure of non-cash financing activities:
Deferred
offering costs included in promissory note
$ 173,041
The
accompanying notes are an integral part of these unaudited financial statements.
4
D. BORAL ARC ACQUISITION I CORP.
NOTES TO FINANCIAL STATEMENTS
NOTE 1. DESCRIPTION OF ORGANIZATION, BUSINESS OPERATIONS
D. BORAL ARC ACQUISITION I CORP. (the “Company”) is a blank check company incorporated
in the British Virgin Islands on March 20, 2025. The Company was formed for the purpose of effecting a merger, amalgamation,
share exchange, asset acquisition, share purchase, reorganization or similar business
combination with one or more businesses (“Business Combination”). While the Company
may pursue an acquisition opportunity in any business, industry, sector or geographical
location, the Company intends to focus on industries that complement our management
team’s background, and to capitalize on the ability of our management team to identify
and acquire a business.
At June 30, 2025, the Company had not yet commenced any operations. All activity through June 30, 2025 related to the Company’s formation and the Initial Public Offering (as defined below). The Company will not
generate any operating revenues until after the completion of its initial Business
Combination, at the earliest. The Company will generate non-operating income in the
form of interest income on cash and cash equivalents from the proceeds derived from
the Initial Public Offering. The Company has selected December 31 as its fiscal year end. The Company is an early stage and emerging growth company and, as such, the Company is subject to all
of the risks associated with early stage and emerging growth companies.
The Company’s sponsor is MFH 1, LLC (the “Sponsor”). The registration statement for the Company’s Initial Public Offering was declared effective on July 30, 2025. On August 1, 2025, the Company consummated its Initial Public Offering of 25,000,000 units (the
“Units” and, with respect to the Class A Ordinary Shares included in the Units being
offered, the “Public Shares”), at $ 10.00 per Unit, generating gross proceeds of $ 250,000,000
(the “Initial Public Offering”). The Company granted the underwriter a 45-day option
to purchase up to an additional 3,750,000 Units at the Initial Public Offering price
to cover over-allotments, if any. As of August 1, 2025, the over-allotment option was not exercised.
Simultaneously with the consummation of the closing of the Offering, the Company consummated
the private placement of an aggregate of 200,000 units (the “Placement Units”) to
the Sponsor at a price of $ 10.00 per Unit, generating gross proceeds of $ 2,000,000
(the “Private Placement”). (see Note 4).
Transaction costs amounted to $ 3,582,634 , consisting of $ 2,419,400 of the Representative
Shares (discussed in the below) and $ 1,163,234 of other offering costs.
In conjunction with the IPO, the Company issued to the underwriter 1,000,000 Class
A ordinary shares for no consideration (the “Representative Shares”). The fair value
of the Representative Shares accounted for as compensation under Accounting Standards
Codification (“ASC”) 718, “Compensation – Stock Compensation” (“ASC 718”) is included
in the offering costs. The estimated fair value of the Representative Shares as of
the IPO date totaled $ 2,419,400 .
Following the closing of the Initial Public Offering on August 1, 2025, an amount of $ 250,000,000 ($10.00 per Unit) from the net proceeds of the sale
of the Units in the Initial Public Offering and a portion of the proceeds from the
sale of the Placement Units was placed in a trust account (the “Trust Account”), located
in the United States and held as cash items and will be invested only in U.S. government
securities with a maturity of 185 days or less or in money market funds meeting certain
conditions under Rule 2a-7 under the Investment Company Act, that invest only in direct U.S. government treasury
obligations; the holding of these assets in this form is intended to be temporary
and for the sole purpose of facilitating the intended business combination. To mitigate
the risk that the Company might be deemed to be an investment company for purposes
of the Investment Company Act, which risk increases the longer that the Company hold
investments in the trust account, the Company 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.
5
On August 11, 2025, the underwriters of the IPO notified the Company of their partial exercise
of the over-allotment option and purchased 3,000,000 additional units (the “Option
Units”) at $ 10.00 per unit upon the closing of the over-allotment option, generating
gross proceeds of $ 30,000,000 . The over-allotment option closed on August 13, 2025.
The Company will provide its public shareholders with the opportunity to redeem all
or a portion of their public shares upon the completion of our initial business combination
either (i) in connection with a shareholder meeting called to approve the initial
business combination or (ii) by means of a tender offer. In connection with a proposed
Business Combination, the Company may seek shareholder approval of a Business Combination
at a meeting called for such purpose at which shareholders may seek to redeem their
shares, regardless of how they vote for the Business Combination.
The shareholders will be entitled to redeem their Public Shares for a pro rata portion
of the amount then in the Trust Account (initially $ 10.00 per share, plus any pro
rata interest earned on the funds held in the Trust Account and not previously released
to the Company to pay its tax obligations). The per-share amount to be distributed
to shareholders who redeem their Public Shares will not be reduced by the deferred
underwriting commissions the Company will pay to the underwriter. These ordinary shares
was recorded at a redemption value and classified as temporary equity upon the completion
of the Initial Public Offering, in accordance with Accounting Standards Codification
(“ASC”) Topic 480 “Distinguishing Liabilities from Equity.”
If a shareholder vote is not required and the Company does not decide to hold a shareholder
vote for business or other reasons, the Company will, pursuant to its amended and
restated memorandum and articles of association conduct the redemptions pursuant to
Rule 13e-4 and Regulation 14E of the Exchange Act, which regulate issuer tender offers,
and file tender offer documents with the SEC prior to completing our initial business
combination which contain substantially the same financial and other information about
the initial business combination and the redemption rights as is required under Regulation
14A of the Exchange Act, which regulates the solicitation of proxies.
The sponsor, officers and directors have entered into a letter agreement with the
Company, pursuant to which they have agreed to (i) waive their redemption rights with
respect to their founder shares, private shares and public shares in connection with
the completion of our initial business combination; (ii) waive their redemption rights
with respect to their founder shares, private shares and public shares in connection
with a shareholder vote to approve an amendment to our amended and restated memorandum
and articles of association; (iii) waive their rights to liquidating distributions
from the trust account with respect to their founder shares and private shares if
the Company fail to complete our initial business combination within the completion
window, although they will be entitled to liquidating distributions from the trust
account with respect to any public shares they hold if the Company fail to complete
our initial business combination within the prescribed time frame and to liquidating
distributions from assets outside the trust account; and (iv) vote any founder shares
and private shares held by them and any public shares purchased during or after this
offering (including in open market and privately-negotiated transactions) in favor
of our initial business combination (except that any public shares such parties may
purchase in compliance with the requirements of Rule 14e-5 under the Exchange Act would not be voted in favor of approving the business
combination transaction).
The Company will have until 18 months from the closing of the Initial Public Offering,
with one (1) three-month extension at the option of the sponsor (as may be extended
by shareholder approval to amend our amended and restated memorandum and articles
of association to extend the date by which the Company must consummate our initial
business combination) or until such earlier liquidation date as our board of directors
may approve, to consummate a Business Combination (the “Combination Period”). If the
Company is unable to complete a Business Combination within the Combination Period,
the Company 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
(and subject to lawfully available funds therefor), 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
(which interest shall be net of taxes and less up to $ 100,000 of interest to pay dissolution
expenses), 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
of directors, liquidate and dissolve, subject in each case to our obligations under
British Virgin Islands law to provide for claims of creditors and the requirements
of other applicable law.
6
The underwriter has agreed to waive its rights to the deferred underwriting commission
held in the Trust Account in the event the Company does not complete a Business Combination
within the Combination Period and, in such event, such amounts will be included with
the funds held in the Trust Account that will be available to fund the redemption
of the Public Shares. In the event of such distribution, it is possible that the per
share value of the assets remaining available for distribution will be less than the
Initial Public Offering price per Unit ($10.00).
The Sponsor has agreed that it will be liable to us if and to the extent any claims
by a third party for services rendered or products sold to us (except for the Company’s independent auditors), or a prospective target business with which the Company has
entered into a written letter of intent, confidentiality or other similar agreement
or business combination agreement, reduce the amount of funds in the trust account
to below the lesser of (i) $10.00 per public share and (ii) the actual amount per
public share held in the trust account as of the date of the liquidation of the trust
account, if less than $10.00 per public share due to reductions in the value of the
trust assets, less taxes payable, provided that such liability will not apply to any
claims by a third party or prospective target business who executed a waiver of any
and all rights to the monies held in the trust account (whether or not such waiver
is enforceable) nor will it apply to any claims under our indemnity of the underwriters
of this offering against certain liabilities, including liabilities under the Securities
Act. However, the Company has not asked our sponsor to reserve for such indemnification
obligations, nor has the Company independently verified whether our sponsor has sufficient
funds to satisfy its indemnity obligations and the Company believe that our sponsor’s only assets are securities of our company. Therefore, the Company cannot assure
you that our sponsor would be able to satisfy those obligations. As a result, if any
such claims were successfully made against the trust account, the funds available
for our initial business combination and redemptions could be reduced to less than
$10.00 per public share. In such event, the Company may not be able to complete our
initial business combination, and you would receive such lesser amount per share in
connection with any redemption of your public shares. None of our officers or directors
will indemnify us for claims by third parties including, without limitation, claims
by vendors and prospective target businesses.
Liquidity and Capital Resources
As of June 30, 2025, the Company had $ 25,000 of cash in its operating bank account and working capital deficit of $ 189,461 .
The Company’s liquidity needs prior to the consummation of the Initial Public Offering were satisfied
through the payment of $ 25,000 from the Sponsor to cover for certain offering costs
on the Company’s behalf in exchange for issuance of Founder Shares (as defined in Note 4), and loan
from the Sponsor of $ 214,461 under the Note (as defined in Note 4) as of June 30, 2025. On August 1, 2025, the Company has repaid $ 225,461 under the promissory note. Subsequent to the consummation of the Initial Public Offering, the Company’s liquidity has been satisfied through the net proceeds from the consummation of the
Initial Public Offering and the Private Placement held outside of the Trust Account.
In addition, in order to finance transaction costs in connection with a Business Combination,
the Sponsor or an affiliate of the Sponsor, or certain of the Company’s officers and directors may, but are not obligated to, provide the Company Working
Capital Loans (as defined in Note 4). As of June 30, 2025 and August 1, 2025, there were no amounts outstanding under any Working Capital Loan.
In connection with the Company’s assessment
of going concern considerations in accordance with Accounting Standards Update (“ASU”) 2014-15, “Disclosures of Uncertainties
about an Entity’s Ability to Continue as a Going Concern,” Management has determined that the Company has funds that are
sufficient to fund the working capital needs of the Company until the earlier of the consummation of an initial Business Combination
or in excess of one year from the date of issuance of these financial statements. The Company cannot ensure that its plans to consummate
an initial Business Combination, or to raise additional capital if necessary, will be successful. The accompanying financial statements
have been prepared in conformity with generally accepted accounting principles in the United States of America (“GAAP”),
which contemplate continuation of the Company as a going concern.
7
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying financial statements are presented in U.S. Dollars and conformity
with accounting principles generally accepted in the United States of America (“GAAP”)
and pursuant to the rules and regulations of the SEC.
Emerging Growth Company
The Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart Our Business Startups Act
of 2012 (the “JOBS Act”), and it may take advantage of certain exemptions from various
reporting requirements that are applicable to other public companies that are not
emerging growth companies including, but not limited to, not being required to comply
with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation
in its periodic reports and proxy statements, and exemptions from the requirements
of holding a nonbinding advisory vote on executive compensation and shareholder approval
of any golden parachute payments not previously approved.
Further, Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to
comply with new or revised financial accounting standards until private companies
(that is, those that have not had a Securities Act registration statement declared
effective or do not have a class of securities registered under the Exchange Act)
are required to comply with the new or revised financial accounting standards. The
JOBS Act provides that a company can elect to opt out of the extended transition period
and comply with the requirements that apply to non-emerging growth companies but any
such election to opt out is irrevocable.
The Company has elected not to opt out of such extended transition period which means
that when a standard is issued or revised and it has different application dates for
public or private companies, the Company, as an emerging growth company, can adopt
the new or revised standard at the time private companies adopt the new or revised
standard. This may make comparison of the Company’s financial statements with another public company which is neither an emerging growth
company nor an emerging growth company which has opted out of using the extended transition
period difficult or impossible because of the potential differences in accounting
standards used.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management
to make estimates and assumptions that affect the reported amounts of assets and liabilities
and disclosure of contingent assets and liabilities at the date of the financial statements
and the reported amounts of revenues and expenses during the reporting period.
Making estimates requires management to exercise significant judgment. It is at least
reasonably possible that the estimate of the effect of a condition, situation or set
of circumstances that existed at the date of the financial statements, which management
considered in formulating its estimate, could change in the near term due to one or
more future confirming events. Accordingly, the actual results could differ significantly
from those estimates.
Cash and Cash Equivalents
The Company considers all short-term investments
with an original maturity of three months or less when purchased to be cash equivalents. The Company had $ 25,000 of cash as of June 30,
2025. The Company had no cash equivalents as of June 30, 2025.
8
Offering Costs Associated with the Initial Public Offering
The Company complies with the requirements of the ASC 340-10-S99 and SEC Staff Accounting
Bulletin (“SAB”) Topic 5A — “Expenses of Offering.” Deferred offering costs consist
principally of professional and registration fees that are related to the Initial
Public Offering. Financial Accounting Standards Board (“FASB”) ASC 470-20, “Debt with
Conversion and Other Options,” addresses the allocation of proceeds from the issuance
of convertible debt into its equity and debt components. The Company applies this
guidance to allocate Initial Public Offering proceeds from the Public Units between
Class A ordinary shares and warrants, using the residual method by allocating Initial
Public Offering proceeds first to assigned value of the warrants and then to the Class
A ordinary shares. Offering costs allocated to the Class A ordinary shares subject
to possible redemption were charged to temporary equity, and offering costs allocated
to the warrants included in the Public Units and Private Units were charged to shareholder’s equity as the warrants, after management’s evaluation, were accounted for under equity treatment. As of August 1, 2025, the Company had offering costs of $ 3,582,634 , consisting of $ 2,419,400 of
the Representative Shares (discussed in the below) and $ 1,163,234 of other offering
costs. Approximately $ 143,775 of such costs were allocated to the Public Warrants
and the Private Placement Units and the remainder, approximately $ 3,438,859 was allocated
to Class A ordinary shares subject to redemption.
Income Taxes
The Company complies with the accounting and reporting requirements of ASC Topic 740,
“Income Taxes,” which requires an asset and liability approach to financial accounting
and reporting for income taxes. Deferred income tax assets and liabilities are computed
for differences between the financial statement and tax bases of assets and liabilities
that will result in future taxable or deductible amounts, based on enacted tax laws
and rates applicable to the periods in which the differences are expected to affect
taxable income. Valuation allowances are established, when necessary, to reduce deferred
tax assets to the amount expected to be realized.
ASC Topic 740 prescribes a recognition threshold and a measurement attribute for the
financial statement recognition and measurement of tax positions taken or expected
to be taken in a tax return. For those benefits to be recognized, a tax position must
be more-likely-than-not to be sustained upon examination by taxing authorities. The
Company’s management determined that the British Virgin Islands is the Company’s major tax jurisdiction. The Company recognizes accrued interest and penalties related
to unrecognized tax benefits, if any, as income tax expense. There were no unrecognized
tax benefits as of June 30, 2025 and no amounts accrued for interest and penalties. The Company is currently
not aware of any issues under review that could result in significant payments, accruals
or material deviation from its position.
The Company is considered to be a BVI business company with no connection to any other
taxable jurisdiction and is presently not subject to income taxes or income tax filing
requirements in the British Virgin Islands or the United States. As such, the provision
for income taxes was deemed to be de minimis for the period from March 20, 2025 (inception) to June 30, 2025
Derivative Financial Instruments
The Company evaluates its financial instruments
to determine if such instruments are derivatives or contain features that qualify as embedded derivatives in accordance with ASC Topic
815, “Derivatives and Hedging.” For derivative financial instruments that are accounted for as liabilities, the derivative
instrument is initially recorded at its fair value on the grant date and is then re-valued at each reporting date, with changes in the
fair value reported in the statements of operations. The classification of derivative instruments, including whether such instruments
should be recorded as liabilities or as equity, is evaluated at the end of each reporting period. Derivative liabilities are classified
in the balance sheet as current or non-current based on whether or not net cash settlement or conversion of the instrument could be required
within 12 months of the balance sheet date. The underwriters’ over-allotment option is deemed to be a freestanding financial instrument
indexed to the contingently redeemable shares and was accounted for as a liability pursuant to ASC 480 if not fully exercised at the
time of the Initial Public Offering.
9
Warrant Instruments
The Company accounted for the 12,500,000 public warrants included in the Units issued
in connection with the Initial Public Offering and 100,000 private warrants issued
in connection with the Initial Public Offering and the private placement in accordance
with the guidance contained in FASB ASC Topic 815, “Derivatives and Hedging”. Accordingly,
the Company evaluated and classified the warrant instruments under equity treatment
at their assigned values.
Class A Ordinary Shares Subject to Possible Redemption
The public shares contain a redemption feature which allows for the redemption of
such public shares in connection with the Company’s liquidation, or if there is a shareholder vote or tender offer in connection with
the Company’s initial Business Combination. In accordance with ASC 480-10-S99, the Company classifies
public shares subject to redemption outside of permanent equity as the redemption
provisions are not solely within the control of the Company. The Company recognizes
changes in redemption value immediately as they occur and will adjust the carrying
value of redeemable shares to equal the redemption value at the end of each reporting
period. Immediately upon the closing of the Initial Public Offering, the Company recognized
the accretion from initial book value to redemption amount value. The change in the
carrying value of redeemable shares will result in charges against additional paid-in
capital (to the extent available) and accumulated deficit. Accordingly, Class A ordinary
shares subject to possible redemption are presented at redemption value as temporary
equity, outside of the shareholders’ equity section of the Company’s balance sheet. As of June 30, 2025, there was no Class A ordinary shares subject to redemption. As of August 13, 2025, the 28,000,000 Class A ordinary shares subject to redemption reflected in the balance sheet
are reconciled in the following table:
Schedule of ordinary shares subject to redemption
Gross proceeds from IPO, August 1, 2025
$ 250,000,000
Less:
Proceeds allocated to Public Warrants
( 8,061,250 )
Proceeds allocated to Over-allotment Option
( 1,290,375 )
Class A ordinary shares issuance costs
( 3,438,859 )
Plus:
Accretion of carrying value to redemption value
12,790,484
Class A Ordinary Shares subject to possible redemption, August 1, 2025
$ 250,000,000
Gross proceeds from over-allotment, August 13, 2025
30,000,000
Proceeds allocated to Public Warrants
( 967,350 )
Accretion of carrying value to redemption value
967,350
Class A Ordinary Shares subject to possible redemption, August 13, 2025
$ 280,000,000
Net loss per share
The Company complies with accounting and disclosure requirements of ASC Topic 260,
“Earnings Per Share.” Net loss per share is computed by dividing net loss by the weighted
average number of ordinary shares outstanding during the period, excluding ordinary
shares subject to forfeiture. At June 30, 2025, the Company did not have any dilutive securities and other contracts that
could, potentially, be exercised or converted into ordinary shares and then share
in the earnings of the Company. As a result, diluted loss per share is the same as
basic loss per share for the periods presented.
Concentration of credit risk
Financial instruments that potentially subject the Company to concentration of credit
risk consist of a cash account in a financial institution which, at times may exceed
the Federal depository insurance coverage of $ 250,000 . At June 30, 2025, the Company had not experienced losses on this account and management believes
the Company is not exposed to significant risks on such account.
10
Fair value of financial instruments
The fair value of the Company’s assets
and liabilities, which qualify as financial instruments under ASC Topic 820, “Fair Value Measurements and Disclosures,” approximates
the carrying amounts represented in the accompanying balance sheet, primarily due to their short-term nature.
Risks and Uncertainties
The United States and global markets are experiencing volatility and disruption following
the geopolitical instability resulting from the ongoing Russia-Ukraine conflict and
the recent escalation of the Israel-Hamas conflict. In response to the ongoing Russia-Ukraine
conflict, the North Atlantic Treaty Organization (“NATO”) deployed additional military
forces to eastern Europe, and the United States, the United Kingdom, the European
Union and other countries have announced various sanctions and restrictive actions
against Russia, Belarus and related individuals and entities, including the removal
of certain financial institutions from the Society for Worldwide Interbank Financial
Telecommunication payment system. Certain countries, including the United States,
have also provided and may continue to provide military aid or other assistance to
Ukraine and to Israel, increasing geopolitical tensions among a number of nations.
The invasion of Ukraine by Russia and the escalation of the Israel-Hamas conflict
and the resulting measures that have been taken, and could be taken in the future,
by NATO, the United States, the United Kingdom, the European Union, Israel and its
neighboring states and other countries have created global security concerns that
could have a lasting impact on regional and global economies. Although the length
and impact of the ongoing conflicts are highly unpredictable, they could lead to market
disruptions, including significant volatility in commodity prices, credit and capital
markets, as well as supply chain interruptions and increased cyber-attacks against
U.S. companies. Additionally, any resulting sanctions could adversely affect the global
economy and financial markets and lead to instability and lack of liquidity in capital
markets.
Any of the above-mentioned factors, or any other negative impact on the global economy,
capital markets or other geopolitical conditions resulting from the Russian invasion
of Ukraine, the escalation of the Israel-Hamas conflict and subsequent sanctions or
related actions, could adversely affect the Company’s search for an initial Business Combination and any target business with which the
Company may ultimately consummate an initial Business Combination.
Recent Accounting Pronouncements
In November 2023, the FASB issued ASU No. 2023-07, Segment Reporting (Topic 280): Improvements
to Reportable Segment Disclosures, which requires the disclosure of additional segment
information. ASU No. 2023-07 is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. The Company adopted ASU 2023-07 as of the inception of the Company. Adoption
of the ASU did not impact the Company’s financial position, results of operations or cash flows.
In December 2023, the FASB issued ASU 2023-09, Income taxes (Topic 740): Improvements to Income Tax Disclosure (“ASU 2023-09”), which enhances
the transparency and usefulness of income tax disclosures. ASU 2023-09 will be effective
for fiscal years beginning after December 15, 2024. Early adoption is permitted for annual financial statements that have not
yet been issued or made available for issuance. The Company adopted ASU 2023-09 as
of the inception of the Company. Adoption of the ASU did not impact the Company’s financial position, results of operations or cash flows.
NOTE 3. INITIAL PUBLIC OFFERING
On August 1, 2025, the Company consummated its Initial Public Offering of 25,000,000 Units, at
$ 10.00 per Unit, generating gross proceeds of $ 250,000,000 . The Company granted the
underwriter a 45-day option to purchase up to an additional 3,750,000 Units at the
Initial Public Offering price to cover over-allotments, if any. Each Unit consists
of one Ordinary Share and one-half of one redeemable warrant. Each whole warrant entitles
the holder thereof to purchase one Class A ordinary share at a price of $ 11.50 per
share, subject to adjustment.
11
NOTE 4. PRIVATE PLACEMENT
Simultaneously with the closing of the Initial
Public Offering, the Sponsor purchased an aggregate of 200,000 Private Units at a price of $ 10.00 per Placement Unit raising $ 2,000,000
in the aggregate.
The proceeds from the sale of the Private Units were added to the net proceeds from
the Offering held in the Trust Account. The Placement Units are identical to the Units
sold in the Initial Public Offering, as described in Note 7. If the Company does not
complete a Business Combination within the Combination Period, the proceeds from the
sale of the Private Units will be used to fund the redemption of the Public Shares
(subject to the requirements of applicable law) and the Private Warrants will expire
worthless.
NOTE 5. RELATED PARTY TRANSACTIONS
Founder Shares
On March 25, 2025, the Company issued an aggregate of 12,321,429 founder shares to the Sponsor
for an aggregate purchase price of $ 25,000 in cash. The funds were received on May 27, 2025. Such ordinary shares includes an aggregate of up to 1,607,143 shares subject
to forfeiture by the Sponsor to the extent that the underwriters’ over-allotment is not exercised in full or in part, so that the Sponsor will collectively
own 30% of the outstanding shares after this offering (not including the Class A ordinary
shares that are included within the private units).
The founder shares are designated as Class B ordinary shares and, except as described
below, are identical to the Class A ordinary shares included in the units being sold
in this offering, and holders of founder shares have the same shareholder rights as
public shareholders, except that (i) the founder shares are subject to certain transfer
restrictions, as described in more detail below, (ii) the founder shares are entitled
to registration rights; (iii) our sponsor, officers and directors have entered into
a letter agreement with us, pursuant to which they have agreed to (A) waive their
redemption rights with respect to their founder shares, private shares and public
shares in connection with the completion of our initial business combination, (B)
waive their redemption rights with respect to their founder shares, private shares
and public shares in connection with a shareholder vote to approve an amendment to
our amended and restated memorandum and articles of association (a) to modify 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 have not consummated
an initial business combination within the completion window or (b) with respect to
any other material provisions relating to shareholders’ rights or pre-initial business combination activity, (C) waive their rights to liquidating
distributions from the trust account with respect to their founder shares and private
shares if we fail to complete our initial business combination within the completion
window, although they will be entitled to liquidating distributions from the trust
account with respect to any public shares they hold if we fail to complete our initial
business combination within such time period and to liquidating distributions from
assets outside the trust account and (D) vote any founder shares held by them and
any public shares purchased during or after this offering (including in open market
and privately-negotiated transactions) in favor of our initial business combination
(except that any public shares such parties may purchase in compliance with the requirements
of Rule 14e-5 under the Exchange Act would not be voted in favor of approving the business
combination transaction), (iv) the founder shares are automatically convertible into
Class A ordinary shares concurrently with or immediately following the consummation
of our initial business combination or earlier at the option of the holder on a one-for-one
basis, subject to adjustment as described herein and in our amended and restated memorandum
and articles of association, and (v) prior to the closing of our initial business
combination, only holders of our Class B ordinary shares will be entitled to vote
on the appointment and removal of directors or continuing the company in a jurisdiction
outside the British Virgin Islands (including any ordinary resolution required to
amend our constitutional documents or to adopt new constitutional documents, in each
case, as a result of our approving a transfer by way of continuation in a jurisdiction
outside the British Virgin Islands).
With certain limited exceptions, the founder shares are not transferable, assignable
or saleable (except to our officers and directors and other persons or entities affiliated
with our sponsor, each of whom will be subject to the same transfer restrictions)
until the completion of our initial business combination.
12
Promissory Note – Related Party
On March 20, 2025, the Sponsor issued
an unsecured promissory note to the Company, pursuant to which the Company may borrow up to an aggregate principal amount of $ 350,000 ,
to be used for payment of costs related to the Proposed Offering. The note is non-interest bearing and payable on the earlier of (i)
December 31, 2025 or (ii) the consummation of the Initial Public Offering. As of June 30, 2025, the Company has borrowed $ 214,461
under the promissory note with our Sponsor. On August 1, 2025, the Company has repaid $ 225,461 under the promissory note with the
Sponsor out of the $ 700,000 of offering proceeds that has been allocated for the payment of offering expenses.
Administrative Services Arrangement
An affiliate of our Sponsor has agreed, commencing from the date that the Company’s securities are first listed on Nasdaq, through the earlier of the Company’s consummation of a Business Combination and its liquidation, to make available to
the Company our Sponsor certain office space, utilities and secretarial and administrative
support as may be reasonably required by the Company. The Company has agreed to pay
to the affiliate of our Sponsor, $ 20,000 per month, for up to 18 months, subject to
extension to up to 21 months, as provided in the Company’s registration statement, for such administrative services.
Related Party Loans
In order to finance transaction costs in connection with a Business Combination, the
Company’s Sponsor or an affiliate of the Sponsor, or the Company’s officers and directors may, but are not obligated to, loan the Company funds as
may be required (“Working Capital Loans”). Up to $ 2,500,000 of such loans may be convertible
into private units, at a price of $ 10.00 per unit, at the option of the applicable
lender. In the event that a Business Combination does not close, the Company may use
a portion of proceeds held outside the Trust Account to repay the Working Capital
Loans, but no proceeds held in the Trust Account would be used to repay the Working
Capital Loans. As of June 30, 2025, no amounts under such loans have been drawn.
Representative Shares
On August 1, 2025, the Company issued 1,000,000 representative shares to D. Boral Capital, LLC
and/or its designees (whether or not the over-allotment is exercised) as part of representative
compensation (the “Representative Shares”). The Representative Shares have been deemed
compensation by FINRA and are therefore subject to a lock-up for a period of 180 days
immediately following the commencement of sales of this offering pursuant to FINRA
Rule 5110(e)(1). Pursuant to this FINRA lock-up, these securities cannot be sold, transferred,
assigned, pledged or hypothecated or the subject of any hedging, short sale, derivative,
put or call transaction that would result in the economic disposition of the securities
by any person for a period of 180 days from the commencement of sales of the Initial
Public Offering except as permitted under FINRA Rule 5110(e)(2), including to any underwriter and selected dealer participating in the Initial
Public Offering and their officers or partners, registered persons or affiliates.
The Representative Shares have resale registration rights including two demand (one
at the Company’s expense and one at D. Boral Capital, LLC’s expense) and unlimited “piggy-back” rights for periods of five and seven years,
respectively, from the commencement of sales of the Initial Public Offering.
13
NOTE 6. COMMITMENTS AND CONTINGENCIES
Registration Rights
The holders of the (i) founder shares, which
were issued in a private placement prior to the closing of the initial public offering, (ii) Private Units (including the component securities
as well as any securities underlying those component securities), which was issued in a private placement simultaneously with the closing
of the initial public offering and (iii) private units (including the component securities as well as any securities underlying those
component securities) that may be issued upon conversion of working capital loans will have registration rights to require the Company
to register a sale of any of our securities held by them and any other securities of the company acquired by them prior to the consummation
of a Business Combination pursuant to a registration rights agreement to be signed prior to or on the effective date of the initial public
offering. The holders of these securities are entitled to make up to three demands, excluding short form demands, that the Company register
such securities. In addition, the holders have certain “piggy-back” registration rights with respect to registration statements
filed subsequent to the completion of the Business Combination. The registration rights granted to the underwriter are limited to two
demand (one at the Company’s expense and one at D. Boral Capital, LLC’s expense) and unlimited “piggy-back” rights
for periods of five and seven years, respectively, from the commencement of sales of the Initial Public Offering. The Company will bear
the expenses incurred in connection with the filing of any such registration statements.
Underwriting Agreement
The Company has granted the underwriters a 45-day option to purchase up to 3,750,000
additional Units to cover over-allotments at the Initial Public Offering price, less
the underwriting discounts and commissions.
The underwriters were not entitled to any cash underwriting fee at closing of the
Initial Public Offering. The underwriters were entitled to 1,000,000 Representative
Shares (whether or not the over-allotment is exercised) at closing of the Initial
Public Offering. The underwriters will not be entitled to any deferred underwriting
fee upon closing of the Business Combination.
NOTE 7. STOCKHOLDER’S EQUITY
Preference shares — The Company is authorized to issue 5,000,000 preference shares with a par value
of $ 0.0001 per share. Holders of the Company’s ordinary shares are entitled to one vote for each share. On June 30, 2025, there were no preferred shares issued or outstanding.
Class A Ordinary shares — The Company is authorized to issue 500,000,000 ordinary shares with a par value
of $ 0.0001 per share. Holders of the Company’s ordinary shares are entitled to one vote for each share. As of June 30, 2025, there were no class A ordinary shares issued or outstanding. On August 1, 2025, as a result of closing of the IPO and no exercise of the Representative’s Over-Allotment Option, there were 1,200,000 class A ordinary shares issued or outstanding, excluding 25,000,000
class A ordinary shares subject to possible redemption.
Class B Ordinary shares — The Company is authorized to issue 50,000,000 ordinary shares with a par value
of $ 0.0001 per share. Holders of the Company’s ordinary shares are entitled to one vote for each share. On June 30, 2025 and August 1, 2025, there were 12,321,429 ordinary shares issued and outstanding. On March 25, 2025, the Company issued an aggregate of 12,321,429 ordinary shares to the Sponsor
for an aggregate purchase price of $ 25,000 in cash, of which 1,607,143 shares held
by the Sponsor are subject to forfeiture to the extent that the underwriter’s over-allotment option is not exercised in full.
14
The Class B ordinary shares will automatically
convert into Class A ordinary shares concurrently with or immediately following the consummation of our initial business combination,
or at any time prior thereto at the option of the holder thereof, on a one-for-one basis, subject to adjustment as provided herein. Because
our sponsor acquired the Class B ordinary shares at a nominal price, our public shareholders will incur an immediate and substantial
dilution upon the closing of this offering, assuming no value is ascribed to the warrants included in the units. In the case that additional
Class A ordinary shares, or equity-linked securities (as described herein), are issued or deemed issued in excess of the amounts issued
in this offering and related to the closing of our initial business combination, the ratio at which the Class B ordinary shares will
convert into Class A ordinary shares will be adjusted (unless the holders of a majority of the issued and outstanding Class B ordinary
shares agree to waive such anti-dilution adjustment with respect to any such issuance or deemed issuance) so that the number of Class
A ordinary shares issuable upon conversion of all Class B ordinary shares will equal, in the aggregate, 30 % of the sum of (i) the total
number of all Class A ordinary shares outstanding upon the completion of this offering (including any Class A ordinary shares issued
pursuant to the underwriters’ over-allotment option and excluding the Class A ordinary shares that are included within the private
units), plus (ii) all Class A ordinary shares and equity-linked securities issued or deemed issued, in connection with the closing of
the initial business combination (excluding any shares or equity-linked securities issued, or to be issued, to any seller in the initial
business combination and any units issued to our sponsor or any of its affiliates or to our officers or directors upon conversion of
working capital loans) minus (iii) any redemptions of Class A ordinary shares by public shareholders in connection with an initial business
combination; provided that such conversion of founder shares will never occur on a less than one-for-one basis .
Holders of record of the Company’s Class A ordinary shares and Class B ordinary shares are entitled to one vote for
each share held on all matters to be voted on by shareholders. Unless specified in
the amended and restated memorandum and articles of association or as required by
the Companies Act or stock exchange rules, an ordinary resolution under British Virgin
Islands law and the amended and restated memorandum and articles of association, which
requires the affirmative vote of at least a majority of the votes cast by such shareholders
as, being entitled to do so, vote in person or, where proxies are allowed, by proxy
at the applicable general meeting of the company is generally required to approve
any matter voted on by the Company’s shareholders. Approval of certain actions require an ordinary resolution under British
Virgin Islands law, which (except as specified below) requires the affirmative vote
of in excess of 50 percent of the votes cast by such shareholders as, being entitled
to do so, vote in person or, where proxies are allowed, by proxy at the applicable
general meeting, and pursuant to the Company’s amended and restated memorandum and articles of association, such actions include
amending the amended and restated memorandum and articles of association and approving
a statutory merger or consolidation with another company. There is no cumulative voting
with respect to the appointment of directors, meaning, following the Company’s initial Business Combination, the holders of more than 50% of the ordinary shares
voted for the appointment of directors can elect all of the directors. Prior to the
consummation of the initial Business Combination, only holders of the Class B ordinary
shares will (i) have the right to vote on the appointment and removal of directors
and (ii) be entitled to vote on continuing the Company in a jurisdiction outside the
British Virgin Islands (including any ordinary resolution required to amend the constitutional
documents or to adopt new constitutional documents, in each case, as a result of approving
a transfer by way of continuation in a jurisdiction outside the British Virgin Islands).
Holders of the Class A ordinary shares will not be entitled to vote on these matters
during such time. These provisions of our amended and restated memorandum and articles
of association may only be amended if approved by an ordinary resolution passed by
the affirmative vote of the holders representing at least 90% of the issued Class
B ordinary shares.
Warrants — Warrants may only be exercised for a whole number of shares. No fractional shares
will be issued upon exercise of the Warrants. The Warrants will become exercisable
30 days after the completion of our initial business combination, provided that the
Company has an effective registration statement under the Securities Act covering
the Class A ordinary shares issuable upon exercise of the warrants and a current prospectus
relating to them is available and such shares are registered, qualified or exempt
from registration under the securities, or blue sky, laws of the state of residence
of the holder (or we permit holders to exercise their warrants on a cashless basis
under the circumstances specified in the warrant agreement). If a registration statement
covering the Class A ordinary shares issuable upon exercise of the warrants is not
effective by the 60th business day after the closing of our initial business combination,
warrant holders may, until such time as there is an effective registration statement
and during any period when we will have failed to maintain an effective registration
statement, exercise warrants on a “cashless basis” in accordance with Section 3(a)(9) of the Securities Act or another exemption. Notwithstanding the above, if our
Class A ordinary shares are at the time of any exercise of a warrant not listed on
a national securities exchange such that they satisfy the definition of a “covered
security” under Section 18(b)(1) of the Securities Act, we may, at our option, require holders of public warrants
who exercise their warrants to do so on a “cashless basis” in accordance with Section 3(a)(9) of the Securities Act and, in the event we so elect, we will not be required
to file or maintain in effect a registration statement. The Warrants will expire five
years from the consummation of a Business Combination or earlier upon redemption or
liquidation.
15
The Company may call the Warrants for redemption:
●
in whole and not in part;
●
at a price of $ 0.01 per warrant; upon a minimum of 30 days’ prior written notice of redemption (the “30-day redemption period”); and
●
if, and only if, the closing price of the Class A ordinary shares equals or exceeds
$ 18.00 per share (as adjusted for adjustments to the number of shares issuable upon
exercise or the exercise price of a warrant) for any 20 trading days within a 30 -trading
day period commencing at least 30 days after completion of our initial business combination
and ending three business days before we send the notice of redemption to the warrant
holders.
The private warrants is identical to the warrants sold in this offering except that,
so long as they are held by our sponsor or its permitted transferees, the private
warrants (i) are locked-up until the completion of our initial business combination
and (ii) will be entitled to registration rights.
The exercise price and number of ordinary shares issuable upon exercise of the warrants
may be adjusted for share sub-divisions, share capitalizations, reorganizations, recapitalizations
and the like. Additionally, in no event will the Company be required to net cash settle
the warrants. If the Company is unable to complete a Business Combination within the
Combination Period and the Company liquidates the funds held in the Trust Account,
holders of warrants will not receive any of such funds with respect to their warrants,
nor will they receive any distribution from the Company’s assets held outside of the Trust Account with respect to such warrants. Accordingly,
the warrants may expire worthless.
The exercise price is $11.50 per share, subject to adjustment as described herein.
In addition, if (x) we issue additional Class A ordinary shares or equity-linked securities
for capital raising purposes in connection with the closing of our initial business
combination at an issue price or effective issue price of less than $9.20 per Class
A ordinary share (with such issue price or effective issue price to be determined
in good faith by our board of directors and, in the case of any such issuance to our
initial shareholders or their affiliates, without taking into account any founder
shares held by our initial shareholders or such affiliates, as applicable, prior to
such issuance) (the “Newly Issued Price”), (y) the aggregate gross proceeds from such
issuances represent more than 60% of the total equity proceeds (including from such
issuances and this offering), and interest thereon, available for the funding of our
initial business combination on the date of the consummation of our initial business
combination (net of redemptions), and (z) the volume weighted average trading price
of our Class A ordinary shares during the 20 trading day period starting on the trading
day prior to the day on which we consummate our initial business combination (such
price, the “Market Value”) is below $ 9.20 per share, then the exercise price of the
warrants will be adjusted (to the nearest cent) to be equal to 115 % of the higher
of the Market Value and the Newly Issued Price, and the $ 18.00 per share redemption
trigger prices will be adjusted (to the nearest cent) to be equal to 180 % of the higher
of the Market Value and the Newly Issued Price.
NOTE 8. FAIR VALUE MEASUREMENTS
The fair value of the Company’s financial assets and liabilities reflects management’s estimate of amounts that the Company would have received in connection with the
sale of the assets or paid in connection with the transfer of the liabilities in an
orderly transaction between market participants at the measurement date. In connection
with measuring the fair value of its assets and liabilities, the Company seeks to
maximize the use of observable inputs (market data obtained from independent sources)
and to minimize the use of unobservable inputs (internal assumptions about how market
participants would price assets and liabilities). The following fair value hierarchy
is used to classify assets and liabilities based on the observable inputs and unobservable
inputs used in order to value the assets and liabilities:
Level 1: Quoted prices in active markets for identical assets or liabilities. An active
market for an asset or liability is a market in which transactions for the asset or
liability occur with sufficient frequency and volume to provide pricing information
on an ongoing basis.
Level 2: Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include
quoted prices in active markets for similar assets or liabilities and quoted prices
for identical assets or liabilities in markets that are not active.
Level 3: Unobservable inputs based on our assessment
of the assumptions that market participants would use in pricing the asset or liability.
16
The following table presents information about the Company’s assets that are measured at fair value as of August 1, 2025, and indicates the fair value hierarchy of the valuation inputs the Company
utilized to determine such fair value:
Schedule
of fair value assets and liabilities
Level
August 1,
2025
Liability:
Fair value of over-allotment liability
3
$ 1,290,375
Equity:
Fair value of Public Warrants for Class A ordinary shares subject to possible redemption allocation
3
$ 8,061,250
The over-allotment option was accounted for as a liability in accordance with ASC
815-40 and was presented within liabilities on the balance sheet. The over-allotment
option liability is measured at fair value at August 1, 2025 and on a recurring basis, with changes in fair value presented within change
in fair value of over-allotment option liability in the statement of operations.
The Company used a Black-Scholes model to value the over-allotment option. The over-allotment
option liability was classified within Level 3 of the fair value hierarchy at the
measurement dates due to the use of unobservable inputs inherent in pricing models
and assumptions related to expected share-price volatility, expected life and risk-free
interest rate. The Company estimates the volatility of its ordinary share based on
historical volatility that matches the expected remaining life of the over-allotment
option. The risk-free interest rate is based on the U.S. Treasury zero-coupon yield
curve on the grant date for a maturity similar to the expected remaining life of the
over-allotment option. The expected life of the over-allotment option is assumed to
be equivalent to its remaining contractual term.
The key inputs into the Black-Scholes model were as follows at initial measurement
of the over-allotment option:
Schedule of initial measurement
August 1,
2025
Risk-free interest rate
4.31 %
Expected term (years)
0.12
Expected volatility
22.7 %
Exercise price
$ 10.00
Fair value of over-allotment option
$ 0.3441
The fair value of Public Warrants was determined using Monte Carlo Simulation Model.
The Public Warrants have been classified within shareholders’ equity and will not require remeasurement after issuance. The following table presents
the quantitative information regarding market assumptions used in the valuation of
the Public Warrants:
Schedule of market assumptions
August 1,
2025
Estimated share price
$ 9.68
Exercise price
$ 11.50
Term (years)
2.75
Annual risk-free rate (term-matched)
3.75 %
Expected warrant implied volatility based on warrants from comparable SPAC securities
14.44 %
17
NOTE 9. SEGMENT INFORMATION
ASC Topic 280, “Segment Reporting,” establishes standards for companies to report
in their financial statement information about operating segments, products, services,
geographic areas, and major customers. Operating segments are defined as components
of an enterprise for which separate financial information is available that is regularly
evaluated by the Company’s chief operating decision maker, or group, in deciding how to allocate resources
and assess performance.
The Company’s chief operating decision maker has been identified as the Chief Financial Officer
(“CODM”), who reviews the operating results for the Company as a whole to make decisions
about allocating resources and assessing financial performance. Accordingly, management
has determined that the Company only has one operating segment.
When evaluating the Company’s performance and making key decisions regarding resource allocation the CODM reviews
several key metrics, which include the following:
Schedule of segment information
For the
Period from
March 20, 2025
(inception) through
June 30,
2025
(Unaudited)
Formation and operating costs
$ ( 41,420 )
The key measures of segment profit or loss reviewed by the CODM are formation and
operating costs. Formation and operating costs are reviewed and monitored by the CODM
to manage and forecast cash to ensure enough capital is available to complete a Proposed
Offering and eventually a Business Combination within the Combination Period. The
CODM also reviews formation and operating costs to manage, maintain and enforce all
contractual agreements to ensure costs are aligned with all agreements and budget.
NOTE 10. SUBSEQUENT EVENTS
In accordance with ASC Topic 855, “Subsequent Events”, which establishes general standards
of accounting for and disclosure of events that occur after the balance sheet date
but before financial statements are issued, the Company has evaluated all events or
transactions that occurred through the date the audited financial statements were
available to issue. Based upon this review, the Company did not identify any subsequent
events that would have required adjustment or disclosure in the financial statements except the following.
On August 1, 2025, the Company consummated its Initial Public Offering of 25,000,000 units (the “Units” and, with respect to the Class A Ordinary Shares included in the Units being offered, the “Public Shares”), at $ 10.00 per Unit, generating gross proceeds of $ 250,000,000 (the “Initial Public Offering”) (as disclosed in Note 3). The Company granted the
underwriter a 45-day option to purchase up to an additional 3,750,000 Units at the Initial Public Offering price to cover over-allotments, if any.
Simultaneously with the consummation of the closing of the Offering, the Company consummated
the private placement of an aggregate of 200,000 units (the “Private Units”) to the Sponsor at a price of $ 10.00 per Unit, generating gross proceeds of $ 2,000,000 (the “Private Placement”) (see Note 4).
On August 11, 2025, the underwriters of the IPO notified the Company of their partial exercise
of the over-allotment option and purchased 3,000,000 additional units (the “Option
Units”) at $ 10.00 per unit upon the closing of the over-allotment option, generating
gross proceeds of $ 30,000,000 . The over-allotment option closed on August 13, 2025.
Following the closing of the Initial Public Offering on August 1, 2025 and over-allotment option on August 13, 2025, an amount of $ 280,000,000 ($10.00 per Unit) from the net proceeds was placed in a trust account (the “Trust Account”).
18
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
References in this report (the “Quarterly Report”) to “we,” “us” or the “Company”
refer to D. Boral ARC Acquisition I Corp. References to our “management” or our “management team” refer to our officers and
directors, and references to the “Sponsor” refer to MFH 1, LLC. The following discussion and analysis of the Company’s financial condition and results of operations should be read in conjunction with
the consolidated financial statements and the notes thereto contained elsewhere in
this Quarterly Report. Certain information contained in the discussion and analysis
set forth below includes forward-looking statements that involve risks and uncertainties.
Special Note Regarding Forward-Looking Statements
This Quarterly Report on Form 10-Q includes “forward-looking statements” within the
meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act that are not historical facts, and involve risks and uncertainties
that could cause actual results to differ materially from those expected and projected.
All statements other than statements of historical fact included in this Form 10-Q
including statements in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” regarding
the Company’s financial position, business strategy and the plans and objectives of management
for future operations, are forward-looking statements. Words such as “expect,” “believe,”
“anticipate,” “intend,” “estimate,” “seek” and variations and similar words and expressions
are intended to identify such forward-looking statements. Such forward-looking statements
relate to future events or future performance, but reflect management’s current beliefs, based on information currently available. A number of factors could
cause actual events, performance or results to differ materially from the events,
performance and results discussed in the forward-looking statements. For information
identifying important factors that could cause actual results to differ materially
from those anticipated in the forward-looking statements, please refer to the Risk
Factors section of the Company’s Form S-1 declared effective with the SEC on July 30, 2025. The Company’s securities filings can be accessed on the EDGAR section of the SEC’s website at www.sec.gov. Except as expressly required by applicable securities law,
the Company disclaims any intention or obligation to update or revise any forward-looking
statements whether as a result of new information, future events or otherwise.
Overview
The Company is a blank check company formed under the laws of the British Virgin Islands on March 20, 2025 for the purpose of effecting a merger, share exchange, asset acquisition, share purchase,
reorganization or similar business combination (a “Business Combination”) with one
or more businesses. The Company intends to effectuate its initial Business Combination
using cash from the proceeds of our initial public offering (“Initial Public Offering”)
the private placement of the placement units (“Placement Units”), the proceeds of
the sale of our securities in connection with our initial Business Combination, our
shares, debt or a combination of cash, stock and debt.
We expect to continue to incur significant costs in the pursuit of our initial Business
Combination plans. We cannot assure you that our plans to raise capital or to complete
our initial Business Combination will be successful.
Results of Operations
We have neither engaged
in any operations nor generated any revenues to date. Our only activities from inception to June 30, 2025 were organizational activities
and those necessary to prepare for the Company’s initial public offering (“IPO”). We do not expect to generate any
operating revenues until after the completion of our Business Combination. We expect to continue to generate non-operating income in
the form of interest income on cash and marketable securities held after the Initial Public Offering. We expect that we will incur increased
expenses as a result of being a public company (for legal, financial reporting, accounting and auditing compliance), as well as for due
diligence expenses in connection with completing a business combination.
For the three months ended June 30, 2025, we had a net loss of $36,000, which was operating costs.
For the period from March 20, 2025 (inception) through June 30, 2025, we had a net loss of $41,420, which was formation and operating costs.
Liquidity and Capital Resources
As of June 30, 2025, we had available to us $25,000 of cash on our balance sheet and a working capital deficit of $189,461.
19
Subsequent to the quarterly
period covered by this Quarterly Report on Form 10-Q, on August 1, 2025, D. Boral ARC Acquisition I Corp. (the “Company”)
consummated its IPO, which consisted of 25,000,000 units (the “Units”). The Units were sold at a price of $10.00 per Unit,
generating gross proceeds to the Company of $250,000,000. Each Unit consists of one Class A ordinary share, par value $0.0001 per share
(the “Class A Ordinary Shares”), of the Company, and one-half of one redeemable warrant (each, a “Warrant”) of
the Company, with each whole Warrant entitling the holder thereof to purchase one Class A Ordinary Share for $11.50 per share. The Company
has granted the underwriters a 45-day option to purchase up to 3,750,000 additional units at the IPO price to cover over-allotments, if
any.
Simultaneously with the closing of the IPO, pursuant to the Private Placement Units
Purchase Agreement, the Company completed the private placement of an aggregate of
200,000 units (the “ Private Placement Units ”) to the Sponsor at $10.00 per Unit, each Unit consisting of one Class A Ordinary
Share and one-half of one redeemable Warrant, each whole Warrant exercisable to purchase
one Class A Ordinary Share of the Company. The Warrants contained in the Private Placement
Units are identical to the Warrants included in the Units sold in the IPO, except
as otherwise disclosed in the Registration Statement. No underwriting discounts or
commissions were paid with respect to such sale. The issuance of the Private Placement
Units was made pursuant to the exemption from registration contained in Section 4(a)(2) of the Securities Act of 1933, as amended.
On August 11, 2025, the underwriters of the IPO notified the Company of their partial exercise
of the over-allotment option and purchased 3,000,000 additional units (the “Option
Units”) at $10.00 per unit upon the closing of the over-allotment option, generating
gross proceeds of $30,000,000. The over-allotment option closed on August 13, 2025.
As of the date hereof, the underwriters did not exercise their option to purchase
an additional 750,000 Option Units pursuant to the exercise of the over-allotment option.
We intend to use the funds held outside of the Trust Account for identifying and evaluating
prospective acquisition candidates, performing business due diligence on prospective
target businesses, traveling to and from the offices, plants or similar locations
of prospective target businesses, reviewing corporate documents and material agreements
of prospective target businesses, selecting the target business to acquire and structuring,
negotiating and consummating the Business Combination. The interest income earned
on the investments in the Trust Account are unavailable to fund operating expenses.
In order to finance transaction costs in connection with a Business Combination, the
Company’s Sponsor or an affiliate of the Sponsor, or the Company’s officers and directors may, but are not obligated to, loan the Company funds as
may be required (“Working Capital Loans”). Such Working Capital Loans would be evidenced
by promissory notes. The notes would either be repaid upon consummation of a Business
Combination, without interest, or, at the lender’s discretion, up to $2,500,000 of notes may be converted upon consummation of a Business Combination into
additional Private Placement Units at a price of $10.00 per Unit. In the event that a Business Combination does
not close, the Company may use a portion of proceeds held outside the Trust Account
to repay the Working Capital Loans, but no proceeds held in the Trust Account would
be used to repay the Working Capital Loans.
The Company will have until the date that is 18 months from the closing of the IPO, with one (1) three-month extension at the option of the sponsor (as may
be extended further by shareholder approval to amend our amended and restated memorandum
and articles of association to extend the date by which we must consummate our initial
business combination) or until such earlier liquidation date as our board of directors
may approve, to consummate our initial business combination. If we anticipate that
we may be unable to consummate our initial business combination within such 18-month
period (or 21-month period if the sponsor exercises its three month-extension option),
we may seek shareholder approval to amend our amended and restated memorandum and
articles of association to extend the date by which we must consummate our initial
business combination. There are no limitations on the number of times we may seek
shareholder approval for an extension or the length of time of any such extension.
However, if we seek shareholder approval for an extension, holders of public shares
will be offered an opportunity to redeem their shares at a per share price, payable
in cash, equal to the aggregate amount then on deposit in the trust account, including
interest earned thereon (less taxes payable), divided by the number of then issued
and outstanding public shares, subject to applicable law. If we are unable to complete
our initial business combination within 18 months from the closing of this offering,
with one (1) three-month extension at the option of the sponsor, or by such earlier
liquidation date as our board of directors may approve, we will redeem 100% of 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 thereon (less taxes
payable and up to $100,000 of interest income to pay dissolution expenses), divided
by the number of then issued and outstanding public shares, subject to applicable
law as further described herein.
20
Off-Balance Sheet Financing Arrangements
We have no obligations, assets or liabilities which would be considered off-balance
sheet arrangements. We do not participate in transactions that create relationships
with unconsolidated entities or financial partnerships, often referred to as variable
interest entities, which would have been established for the purpose of facilitating
off-balance sheet arrangements.
We have not entered any off-balance sheet financing arrangements, established any
special purpose entities, guaranteed any debt or commitments of other entities, or
entered any non-financial assets.
Contractual Obligations
We do not have any long-term debt, capital lease obligations, operating lease obligations
or long-term liabilities. Commencing on the date of the prospectus and until completion
of the Company’s Business Combination or liquidation, the Company will reimburse MFH 1, LLC, the Sponsor, up to an amount of $20,000 per month for office space, secretarial and administrative support.
Critical Accounting Estimates
The preparation of unaudited condensed financial
statements and related disclosures in conformity with accounting principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets
and liabilities at the date of the financial statements, and income and expenses during the periods reported. Making estimates requires
management to exercise significant judgement. It is at least reasonably possible that the estimate of the effect of a condition, situation
or set of circumstances that existed at the date of the financial statements, which management considered in formulating its estimate,
could change in the near term due to one or more future confirming events. Accordingly, the actual results could materially differ from
those estimates. As of June 30, 2025, we did not have any critical accounting estimates to be disclosed.
ITEM 3. 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 4. CONTROLS AND PROCEDURES
Disclosure controls and procedures are controls and other procedures that are designed
to ensure that information required to be disclosed in our reports filed or submitted
under the Exchange Act is recorded, processed, summarized and reported within the
time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation,
controls and procedures designed to ensure that information required to be disclosed
in our reports filed or submitted under the Exchange Act is accumulated and communicated
to our management, including our Chief Executive Officer, to allow timely decisions
regarding required disclosure.
Evaluation of Disclosure Controls and Procedures
Disclosure controls and procedures are designed to ensure that information required
to be disclosed by us in our Exchange Act reports is recorded, processed, summarized,
and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our
management, including our principal executive officer and principal financial officer
or persons performing similar functions, as appropriate to allow timely decisions
regarding required disclosure.
Under the supervision and with the participation of our management, including our
principal executive officer and principal financial officer, we conducted an evaluation of the effectiveness of our disclosure controls
and procedures as of the end of the fiscal quarter ended June 30, 2025, as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act. Based on this evaluation, our principal
executive officer and principal financial officer have concluded our disclosure controls
and procedures were effective at a reasonable assurance level and, accordingly, provided
reasonable assurance that the information required to be disclosed by us in reports
filed under the Exchange Act is recorded, processed, summarized and reported within
the time periods specified in the SEC’s rules and forms.
Changes in Internal Control over Financial Reporting
During the most recently completed fiscal quarter ended June 30, 2025, there was no change in our internal control over financial reporting that has materially
affected, or is reasonably likely to materially affect, our internal control over
financial reporting.
21
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
To the knowledge of our management, there is no litigation currently pending
against us, any of our officers or directors in their capacity as such or against any of our property.
Item 1A. Risk Factors
As a smaller reporting company
under Rule 12b-2 of the Exchange Act, we are not required to include risk factors in this Report. For additional risks relating to our
operations, other than as set forth below, see the section titled “Risk Factors” contained in our final prospectus for the
IPO filed with the SEC. Any of these factors could result in a significant or material adverse effect on our results of operations or
financial condition. Additional risks could arise that may also affect our business or ability to consummate an initial Business Combination.
We may disclose changes to such risk factors or disclose additional risk factors from time to time in our future filings with the SEC.
Item 1B. Unresolved Staff Comments
None.
Item 1C. Cybersecurity
As a blank check company,
we have no operations and therefore do not have any operations of our own that face material cybersecurity threats. However, we do depend
on the digital technologies of third parties, including information systems, infrastructure and cloud applications and services, any
sophisticated and deliberate attacks on, or security breaches in, systems or infrastructure or the cloud that we utilize, including those
of third parties, could lead to corruption or misappropriation of our assets, proprietary information and sensitive or confidential data.
Because of our reliance on the technologies of third parties, we also depend upon the personnel and the processes of third parties to
protect against cybersecurity threats, and we have no personnel or processes of our own for this purpose. In the event of a cybersecurity
incident impacting us, the management team will report to the board of directors and provide updates on the management team’s incident
response plan for addressing and mitigating any risks associated with such an incident. As an early-stage company without significant
investments in data security protection, we may not be sufficiently protected against such occurrences. We also lack sufficient resources
to adequately protect against, or to investigate and remediate any vulnerability to, cyber incidents. It is possible that any of these
occurrences, or a combination of them, could have material adverse consequences on our business and lead to financial loss. We have established
certain processes for identifying, evaluating, and managing material risks from cybersecurity threats as a part of our overall technology
management strategy. These processes are designed and reassessed on a periodic basis to help protect our technology assets and operations
from internal and external security threats.
Item 2. Unregistered Sale of Equity Securities and Use of Proceeds.
None.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not Applicable
Item 5. Other Information
None .
22
Item 6. Exhibits
The following exhibits are filed as part of, or incorporated by reference into, this
Quarterly Report on Form 10-Q.
No.
Description of Exhibits
31.1*
Certification of Principal Executive Officer Pursuant to Securities Exchange Act Rules 13a-14(a) and 15(d)-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*
Certification of Principal Financial Officer Pursuant to Securities Exchange Act Rules 13a-14(a) and 15(d)-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1**
Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2**
Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS*
Inline XBRL Instance Document
101.CAL*
Inline XBRL Instance Document
101.SCH*
Inline XBRL Taxonomy Extension Schema Document
101.DEF*
Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*
Inline XBRL Taxonomy Extension Labels Linkbase Document
101.PRE*
Inline XBRL Taxonomy Extension Presentation Linkbase Document
104
Cover Page Interactive Data File (formatted as inline XBRL and contained
in Exhibit 101)
* Filed herewith
** These certifications are furnished to the SEC pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and are deemed not filed for purposes
of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall they be deemed incorporated by reference in any filing under
the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.
23
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant
has duly caused this report to be signed on its behalf by the undersigned, thereunto
duly authorized.
D. Boral ARC Acquisition I Corp.
Date: September 3, 2025
By:
/s/ David Boral
David Boral
Chief Executive Officer
(principal executive officer)
D. Boral ARC Acquisition I Corp.
Date: September 3, 2025
By:
/s/ John Darwin
John Darwin
Chief Financial Officer
(principal financial and accounting officer)
24
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.