Item 8. Financial Statements and Supplementary Data
Item 8. Financial Statements and Supplementary
Data.
This information appears following
Item 15 of this Annual Report and is included herein by reference.
Item 9. Changes in and Disagreements with Accountants
on Accounting and Financial Disclosure.
None.
Item 9.A. Controls and Procedures.
Disclosure Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Disclosure controls are procedures
that are designed with the objective of ensuring that information required to be disclosed in our reports filed under the Exchange Act
is recorded, processed, summarized, and reported within the time period specified in the SEC’s rules and forms. Disclosure controls
are also designed with the objective of ensuring that such information is accumulated and communicated to our management, including the
chief executive officer and chief financial officer, as appropriate to allow timely decisions regarding required disclosure.
As required by Rules 13a-15
and 15d-15 under the Exchange Act, our Chief Executive Officer and Chief Financial Officer carried out an evaluation of the effectiveness
of the design and operation of our disclosure controls and procedures as of December 31, 2025. Based on this evaluation, our Chief Executive
Officer and Chief Financial Officer have concluded that our disclosure controls and procedures were effective. Management believes that
the financial statements included in this Form 10-K present fairly in all material respects our financial position, results of operations
and cash flows for the period presented.
65
Management’s Report
on Internal Controls over Financial Reporting
As required by SEC rules and
regulations implementing Section 404 of the Sarbanes-Oxley Act, our management is responsible for establishing and maintaining adequate
internal control over financial reporting. Our internal control over financial reporting is designed to provide reasonable assurance regarding
the reliability of financial reporting and the preparation of our financial statements for external reporting purposes in accordance with
GAAP. Our internal control over financial reporting includes those policies and procedures that:
(1) pertain to the maintenance
of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of our company,
(2) provide reasonable
assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP, and that
our receipts and expenditures are being made only in accordance with authorizations of our management and directors, and
(3) provide reasonable
assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material
effect on the financial statements.
Because of its inherent limitations,
internal control over financial reporting may not prevent or detect errors or misstatements in our financial statements. Also, projections
of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in
conditions, or that the degree or compliance with the policies or procedures may deteriorate. Management assessed the effectiveness of
our internal control over financial reporting at December 31, 2025. In making these assessments, management used the criteria set forth
by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in Internal Control — Integrated Framework (2013).
Based on our assessments and those criteria, management determined that we did maintain effective internal control over financial reporting
as of December 31, 2025.
This Annual Report on Form
10-K does not include an attestation report of our independent registered public accounting firm due to our status as an emerging growth
company under the JOBS Act.
Changes in Internal Control over Financial
Reporting
There were no changes in our
internal control over financial reporting during the most recent fiscal quarter that have materially affected, or are reasonably likely
to materially affect, our internal control over financial reporting.
Internal Control over Financial Reporting
This Annual Report does not
include a report of management’s assessment regarding internal control over financial reporting or an attestation report of our
registered public accounting firm due to a transition period established by rules of the SEC for newly public companies.
Item
9.B. Other Information.
None.
Item 9.C. Disclosure Regarding Foreign Jurisdictions
that Prevent Inspection.
Not Applicable.
66
PART
III.
Item 10. Directors, Executive Officers and Corporate
Governance.
Our current directors and executive officer are
as follows:
Name
Age
Position
Feridun Hamdullahpur
71
Co-Chairperson of the Board of Directors and Independent Director
Joanne Shoveller
65
Co-Chairperson of the Board of Directors and Independent Director
Samuel Chau
44
Director and Chief Financial Officer
Xavier Zee
51
Chief Executive Officer
Dr. Feridun Hamdullahpur is
co-chairperson of our board of directors and an independent director. Dr. Hamdullahpur is also the co-chairperson of the board of
directors and an independent director of TGE, chairman of the executive management committee and an independent director of AMTD Digital
Inc. and the chairman and independent director of AMTD IDEA Group. He currently serves as the Chancellor of International Business University.
Dr. Hamdullahpur served as the sixth president and vice-chancellor of the University of Waterloo from 2010 to 2021. Prior to that,
he served as a vice-president academic and provost at the University of Waterloo from September 2009 to September 2010. Dr. Hamdullahpur
has served as a member of the strategic advisory board of Sorbonne University since 2014, and member of the international advisory board
of King Abdulaziz University since 2017. He has served as chair of the Waterloo Global Science Initiative since 2016. In 2022, Dr. Hamdullahpur
was named a member of the Order of Canada. In 2015, Dr. Hamdullahpur was appointed chair of the Leadership Council for Digital Infrastructure
in Canada. Dr. Hamdullahpur was named a fellow of the Canadian Academy of Engineering in July 2014 and was awarded the Queen
Elizabeth II Diamond Jubilee Medal in January 2013 in acknowledgement of his leadership in education and innovation. In 2019,
he received the recognition of Knight of the order of Palmes Academiques awarded by the Republic of France. Dr. Hamdullahpur graduated
from the Technical University of Istanbul with a bachelor’s degree in mechanical engineering in 1976 and a master’s degree
in mechanical engineering from Technical University of Istanbul in 1979. Dr. Hamdullahpur received his Ph.D. in chemical engineer
from the Technical University of Nova Scotia in 1985.
Joanne Shoveller is
co-chairperson of our board of directors and an independent director. She is also the co-chairperson of the board of directors and an
independent director of TGE and the co-chairperson of the board of directors and an independent director of AMTD Digital Inc. Currently,
she is the President of Overture Consulting Inc. She has been the president and vice chancellor of International Business University from
2022 to 2024, and has served on the executive team of four higher education institutions, including the University of Waterloo from 2017
to 2021 and INSEAD Business School from 2012 to 2016. Prior to that, Ms. Shoveller held progressive roles in part-time and continuing
education, university advancement and the Ivey Business School at Western University. In 1997 she was assigned to Hong Kong as part
of the small team that founded Ivey’s Asian campus, executive MBA, research, case-writing and fundraising programs. In 2001 Ms. Shoveller
influenced the successful closure of the Ivey Campaign then assumed leadership of the Ivey MBA program until 2004, diversifying and strengthening
its student cohort and steering curriculum development. Ms. Shoveller led the advancement teams at the University of Guelph from
2004 to 2012 and INSEAD Business School in France from 2012 to 2016, building alumni, donor and corporate relations, multiplying charitable
giving, contributing to strategic direction and launching two capital campaigns. With a strong focus on business — university
partnerships, Ms. Shoveller has volunteered and consulted with organizations based in North America, Europe, Asia, Australia and
Africa, from which she brings a rich international perspective to her work, along with unique insights into the student, faculty, employer
and alumni experience. Ms. Shoveller holds a Bachelor of Arts from Wilfrid Laurier University, an MBA from Ivey Business School,
Western University and achieved the ICD.D, June 2022 designation from the Institute of Corporate Directors, through the University
of Toronto ICD-Rotman, Directors Education Program, April 2022.
Samuel Chau is
our director and chief financial officer. He is also the chief financial officer of TGE. Mr. Chau was admitted to the partnership
of Deloitte Touche Tohmatsu in 2016, and has over 20 years of professional experience in providing assurance, business advisory,
and capital market services to companies. Mr. Chau obtained his bachelor’s degree in business administration in The University
of Hong Kong in 2001. Mr. Chau is currently a fellow member of Hong Kong Institute of Certified Public Accountants and
member of The Institute of Chartered Accountants in England and Wales.
67
Xavier Zee is
our chief executive officer. Mr. Zee is the chief financial officer of AMTD IDEA Group (NYSE: AMTD; SGX: HKB) and
AMTD Digital Inc. (NYSE: HKD). Mr. Zee was admitted to the partnership of PricewaterhouseCoopers in 2008 and has over 24 years
of professional experience in providing assurance, business advisory, and capital market services to companies, especially in the financial
service industry. Mr. Zee obtained his bachelor’s degree in business administration with first class honors in The Chinese
University of Hong Kong in 1996. Mr. Zee is currently a member of Hong Kong Institute of Certified Public Accountants and
American Institute of Certified Public Accountants, and is a Chartered Global Management Accountant.
Director Independence
So long as we obtain and maintain
a listing for our securities on the NYSE, a majority of our board of directors generally must be independent, subject to certain limited
exceptions set forth under the rules of the NYSE. An “independent director” is defined generally as a person other than
an officer or employee of the company or its subsidiaries or any other individual having a relationship which in the opinion of the company’s
board of directors, would interfere with the director’s exercise of independent judgment in carrying out the responsibilities of
a director. We have two “independent directors” as defined in the NYSE rules and applicable SEC rules. Our board of directors
has determined that each of Dr. Feridun Hamdullahpur and Joanne Shoveller is an “independent director” as defined in
the NYSE listing standards and applicable SEC rules. Our independent directors will have regularly scheduled meetings at which only independent
directors are present.
Number, Terms of Office and Election of Officers
and Director
Our board of directors consists
of three member selected as a single class who shall hold office until the expiration of his/her term, until his/her successor shall have
been duly elected and qualified or until his earlier death, resignation or removal. Prior to our initial Business Combination, holders
of our founder shares will have the right to appoint all of our directors and remove members of the board of directors for any reason,
and holders of our Public Shares will not have the right to vote on the appointment of directors
during such time. These provisions of our amended and restated memorandum and articles of association may only be amended by a special
resolution passed by a majority of at least 90% of Class B ordinary shares attending and voting in a general meeting. In accordance with
NYSE corporate governance requirements, we are not required to hold an annual general meeting until the completion of our initial business
combination.
Our officers are appointed
by the board of directors and serve at the discretion of the board of directors, rather than for specific terms of office. Our board of
directors is authorized to appoint officers as it deems appropriate pursuant to our amended and restated memorandum and articles of association.
Committees of the Board of Directors
Our board of directors has
three standing committees — an audit committee in compliance with Section 3(a)(58)(A) of the Exchange Act, a
compensation committee and a nominating committee, each comprised of independent directors. Each committee operates under a charter that
was approved by our board of directors and has the composition and responsibilities described below. The charter of each committee is
available on our website.
Audit Committee
Dr. Feridun Hamdullahpur
and Joanne Shoveller serve as members of our audit committee, and Dr. Feridun Hamdullahpur chairs the audit committee. Under the
NYSE listing standards and applicable SEC rules, all the directors on the audit committee must be independent.
Each member of the audit committee
is financially literate and our board of directors has determined that Dr. Feridun Hamdullahpur qualifies as an “audit committee
financial expert” as defined in applicable SEC rules and has accounting or related financial management expertise.
We have adopted an audit committee
charter, which details the principal functions of the audit committee, including:
● appointing the independent auditors and pre-approving all auditing and non-auditing services permitted
to be performed by the independent auditors;
68
● reviewing with the independent auditors any audit problems or difficulties and management’s response;
● discussing the annual audited financial statements with management and the independent auditors;
● reviewing the adequacy and effectiveness of our accounting and internal control policies and procedures
and any steps taken to monitor and control major financial risk exposures;
● reviewing and approving all proposed related party transactions;
● meeting separately and periodically with management and the independent auditors; and
● monitoring compliance with our code of business conduct and ethics, including reviewing the adequacy and
effectiveness of our procedures to ensure proper compliance.
Compensation Committee
Dr. Feridun Hamdullahpur
and Joanne Shoveller serve as members of our compensation committee. Joanne Shoveller chairs the compensation committee. Under the NYSE
listing standards, all the directors on the compensation committee must be independent.
We have adopted a compensation
committee charter, which details the principal functions of the compensation committee, including:
● reviewing and approving, or recommending to the board for its approval, the compensation for the chief
executive officer and other executive officers;
● reviewing and recommending to the board for determination with respect to the compensation of non-employee
directors;
● reviewing periodically and approving any incentive compensation or equity plans, programs similar arrangements;
and
● selecting compensation consultant, legal counsel or other adviser only after taking into consideration
all factors relevant to that person’s independence from management.
Notwithstanding the foregoing,
as indicated above, other than reimbursement of expenses and the payment to an affiliate of our sponsor of $2,500 per month, for up to
24 months, for office space, utilities and secretarial and administrative support, no compensation of any kind, including finders,
consulting or other similar fees, will be paid to any of our existing shareholders, officers, directors or any of their respective
affiliates, prior to, or for any services they render in order to effectuate the consummation of an initial business combination. Accordingly,
it is likely that prior to the consummation of an initial business combination, the compensation committee will only be responsible for
the review and recommendation of any compensation arrangements to be entered into in connection with such initial business combination.
The charter also provides
that the compensation committee may, in its sole discretion, retain or obtain the advice of a compensation consultant, independent legal
counsel or other adviser and will be directly responsible for the appointment, compensation and oversight of the work of any such adviser.
However, before engaging or receiving advice from a compensation consultant, external legal counsel or any other adviser, the compensation
committee will consider the independence of each such adviser, including the factors required by the NYSE and the SEC.
Nominating and Corporate Governance Committee
Members of our nominating
and corporate governance are Dr. Feridun Hamdullahpur and Joanne Shoveller. Dr. Feridun Hamdullahpur serves as chair of the
nominating and corporate governance committee. Under the NYSE listing standards, all the directors on the nominating and corporate governance
committee must be independent.
We have adopted a nominating
and corporate governance committee charter, which details the purpose and responsibilities of the nominating and corporate governance
committee, including:
● selecting and recommending to the board nominees for election by the shareholders or appointment by the
board;
69
● reviewing annually with the board the current composition of the board with regards to characteristics
such as independence, knowledge, skills, experience and diversity;
● making recommendations on the frequency and structure of board meetings and monitoring the functioning
of the committees of the board; and
● advising the board periodically with regards to significant developments in the law and practice of corporate
governance as well as compliance with applicable laws and regulations, and making recommendations to the board on all matters of corporate
governance and on any remedial action to be taken.
The charter also provides
that the nominating and corporate governance committee may, in its sole discretion, retain or obtain the advice of, and terminate, any
search firm to be used to identify director candidates, and will be directly responsible for approving the search firm’s fees and
other retention terms.
We have not formally established
any specific, minimum qualifications that must be met or skills that are necessary for directors to possess. In general, in identifying
and evaluating nominees for director, the board of directors considers educational background, diversity of professional experience, knowledge
of our business, integrity, professional reputation, independence, wisdom, and the ability to represent the best interests of our shareholders.
Prior to our initial business combination, holders of our public shares will not have the right to recommend director candidates for nomination
to our board of directors.
Compensation Committee Interlocks and Insider
Participation
None of our officers currently
serves, or in the past year has served, as a member of the compensation committee of any entity that has one or more officers serving
on our board of directors.
Section 16(a) Beneficial Ownership
Reporting Compliance
Section 16(a) of
the Exchange Act requires our officers, directors and persons who beneficially own more than ten percent of our ordinary shares to
file reports of ownership and changes in ownership with the SEC. These reporting persons are also required to furnish us with copies of
all Section 16(a) forms they file. Based solely upon a review of such forms, we believe that during the year ended December 31,
2025 there were no delinquent filers.
Conflicts of Interest
Under Cayman Islands law,
directors and officers owe the following fiduciary duties:
● duty to act in good faith in what the director or officer believes to be in the best interests of the
company as a whole;
● duty to exercise powers for the purposes for which those powers were conferred and not for a collateral
purpose;
● directors should not improperly fetter the exercise of future discretion;
● duty to exercise powers fairly as between different sections of shareholders;
● duty not to put themselves in a position in which there is a conflict between their duty to the company
and their personal interests; and
● duty to exercise independent judgment.
In addition to the above,
directors also owe a duty of care and skill which is not fiduciary in nature. This duty has been defined as a requirement to act as a
reasonably diligent person having both the general knowledge, skill and experience that may reasonably be expected of a person carrying
out the same functions as are carried out by that director in relation to the company and the general knowledge skill and experience of
that director.
As set out above, directors
have a duty not to put themselves in a position of conflict and this includes a duty not to engage in self-dealing, or to otherwise benefit
as a result of their position at the expense of the company. However, in some instances what would otherwise be a breach of this duty
can be forgiven and/or authorized in advance by the shareholders provided that there is full disclosure by the directors. This can be
done by way of permission granted in the memorandum and articles of association or alternatively by shareholder approval at general meetings.
70
Our non-independent directors
and officers serve as directors or officers of one or more of our related companies (including TGE). Our officers and directors have fiduciary
duties to us. Likewise, any such persons who serve in similar capacities at any of the related companies have fiduciary duties to that
company’s shareholders. Therefore, such persons may have conflicts of interest or the appearance of conflicts of interest with respect
to matters involving or affecting us and one or more of the related companies to which they owe fiduciary duties.
Each of our directors and
officers presently has, and in the future may further have, fiduciary or contractual obligations to other entities pursuant to which such
officer or director is or will be required to present acquisition opportunities to such entity before he or she presents such opportunity
to us. Also, TGE plans to and our sponsor and our directors and officers may sponsor, invest or otherwise become involved with, other
blank check companies, including in connection with their initial business combinations. Accordingly, if any of our officers or directors
becomes aware of a business combination opportunity to which he or she has then-current fiduciary or contractual obligations to present
such opportunity to any of the related companies or to any other entity, he or she may only present such opportunity to us if such other
entity rejects the opportunity. Because TGE, our sponsor and our officers and directors may sponsor or form other special purpose acquisition
companies similar to ours or may pursue other business or investment ventures during the period in which we are seeking an initial business
combination, such companies, businesses or investments may present additional conflicts of interest in pursuing an initial business combination.
These conflicts may not be resolved in our favor and a potential target business may be presented to another entity prior to its presentation
to us, subject to fiduciary duties under Cayman Islands law.
We may also pursue an Affiliated
Joint Acquisition opportunity with an entity to which an officer or director has a fiduciary or contractual obligation. Any such entity
may co-invest with us in the target business at the time of our initial business combination, or we could raise additional proceeds to
complete the acquisition by issuing to such entity a class of equity or equity-linked securities. Pursuing an Affiliated Joint Acquisition
opportunity with our sponsor, or one or more affiliates, including TGE, or other opportunity with an entity to which an officer or director
has a fiduciary or contractual obligation, may present additional interests of our sponsor or our officer or director that conflicts with
the interests of our public shareholders.
TGE has direct and indirect
interests in subsidiaries and other companies which are engaged in a broad array of industries, including media and entertainment. Conflicts
may arise from TGE’s indirect ownership of our company, as well as from actions undertaken by any its subsidiaries. Additionally,
TGE may take commercial steps which may have an adverse effect on us, including with respect to any target we acquire in the initial business
combination.
Moreover, our directors and
officers may own shares and options to purchase share in one or more of our related companies. These ownership interests and/or such disparity
could create, or appear to create, potential conflicts of interest when the applicable individuals are faced with decisions that could
have different implications for our company and the related companies.
Below is a table summarizing
the entities to which our officers and directors currently have fiduciary duties or contractual obligations:
Individual
Entity
Entity’s Business
Affiliation
Dr. Feridun Hamdullahpur
The Generation Essentials Group
A group that focuses global strategies and developments in multi-media, entertainment, and cultural affairs worldwide as well as hospitality and VIP services
Co-Chairperson and Independent Director
AMTD Digital Inc.
A comprehensive digital solutions platform headquartered in France. Its one-stop digital solutions platform operates key business lines including digital media, content and marketing services, investments as well as hospitality and VIP services
Chairman of the Executive Management Committee and an Independent Director
AMTD IDEA Group
A diversified institution and digital solutions group connecting companies and investors with global markets
Chairman and Independent Director
Joanne Shoveller
The Generation Essentials Group
A group that focuses global strategies and developments in multi-media, entertainment, and cultural affairs worldwide as well as hospitality and VIP services
Co-Chairperson and Independent Director
AMTD Digital Inc.
A comprehensive digital solutions platform headquartered in France. Its one-stop digital solutions platform operates key business lines including digital media, content and marketing services, investments as well as hospitality and VIP services
Independent Director
Samuel Chau
The Generation Essentials Group
A group that focuses global strategies and developments in multi-media, entertainment, and cultural affairs worldwide as well as hospitality and VIP services
Chief Financial Officer
Xavier Zee
AMTD IDEA Group
A diversified institution and digital solutions group connecting companies and investors with global markets
Chief Financial Officer
AMTD Digital Inc.
A comprehensive digital solutions platform headquartered in France. Its one-stop digital solutions platform operates key business lines including digital media, content and marketing services, investments as well as hospitality and VIP services
Chief Financial Officer
71
Accordingly, if any of the
above officers or directors become aware of a business combination opportunity which is suitable for any entities to which he or she has
then-current fiduciary or contractual obligations (including the entities above), he or she will honor his or her fiduciary or contractual
obligations to present such business combination opportunity to such entity, and only present it to us if such entity rejects the opportunity
and he or she determines to present the opportunity to us.
Potential investors should
also be aware of the following other potential conflicts of interest:
● Our officers and directors are not required to, and will not, commit their full time to our affairs, which
may result in a conflict of interest in allocating their time between our operations and our search for a business combination and their
other businesses. We do not intend to have any full-time employees prior to the completion of our initial business combination. Each of
our officers is engaged in several other business endeavors for which he may be entitled to substantial compensation, and our officers
are not obligated to contribute any specific number of hours per week to our affairs.
● In the course of their other business activities, our officers and directors may become aware of investment
and business opportunities that may be appropriate for presentation to us as well as the other entities of which they are also officers
or directors. Our management may be required to present such business opportunities to such entities before presenting such opportunity
to us.
● Our initial shareholders own founder shares. Our sponsor, officers and directors have entered into the
Letter Agreement with us, pursuant to which they have agreed to waive their redemption rights with respect to their founder shares and
public shares in connection with the completion of our initial business combination. Additionally, our sponsor, officers and directors
have agreed to waive their rights to liquidating distributions from the trust account with respect to their founder shares if we fail
to complete our initial business combination within the prescribed time frame. The low price that our initial shareholders, paid for the
founder shares creates an incentive whereby our initial shareholders and members of our management team and our directors could potentially
make a substantial profit even if we select an acquisition target that subsequently declines in value and is unprofitable for public shareholders.
Our initial shareholders acquired private placement warrants in a private placement that closed simultaneously with our Initial Public
Offering. If we do not complete our initial business combination within the prescribed time frame, the private placement warrants will
expire worthless. However, our initial shareholders will be entitled to redemption rights and liquidating distributions from the trust
account with respect to any public shares they hold if we fail to complete our initial business combination within the prescribed time
frame. Furthermore, our sponsor, officers and directors have agreed not to transfer, assign or sell any of their founder shares and any
Class A ordinary shares issuable upon conversion thereof until the earlier to occur of: (i) 180 days after the completion
of our initial business combination or (ii) the date following the completion of our initial business combination on which we complete
a liquidation, merger, share exchange or other similar transaction that results in all of our shareholders having the right to exchange
their ordinary shares for cash, securities or other property. Notwithstanding the foregoing, if the closing price of our Class A
ordinary shares equals or exceeds $11.50 per share (as adjusted for share sub-divisions, share capitalizations, reorganizations, recapitalizations
and the like) for any 20 trading days within any 30-trading day period commencing after our initial business combination, the
founder shares will be released from the lockup. The private placement warrants (including the Class A ordinary shares issuable upon
exercise of the private placement warrants) will not be transferable until 30 days following the completion of our initial business
combination. Because members of our management team and our directors own and are expected to continue to own, directly or indirectly,
founders shares and/or private placement warrants which securities will be worthless if we fail to complete a business combination, they
may have a conflict of interest in determining whether a particular target business is an appropriate business with which to effectuate
our initial business combination.
● Our officers and directors may have a conflict of interest with respect to evaluating a particular business
combination if the retention or resignation of any such officers and directors was included by a target business as a condition to any
agreement with respect to our initial business combination.
72
We are not prohibited from
pursuing an initial business combination with a company that is affiliated with our sponsor, officers, or directors or completing the
business combination through a joint venture or other form of shared ownership with our sponsor, officers or directors. In the event we
seek to complete our initial business combination with a company that is affiliated with our sponsor, officers, or directors, we, or a
committee of independent directors, will obtain an opinion from an independent investment banking firm that is a member of FINRA or another
independent firm that commonly renders valuation opinions for the type of company we are seeking to acquire or an independent accounting
firm that such an initial business combination is fair to our company from a financial point of view. Our shareholders may not be provided
with a copy of such opinion and they may not be able to rely upon such opinion. We are not required to obtain such an opinion in any other
context. Furthermore, in no event will our sponsor or any of our existing officers or directors, or any of their respective affiliates,
be paid by the company any finder’s fee, consulting fee or other compensation prior to, or for any services they render in order
to effectuate, the completion of our initial business combination. Further, commencing on the date our securities are first listed on
the NYSE, we will also pay our sponsor or an affiliate of up to $2,500 per month for office space, utilities and secretarial and
administrative services provided to members of our management team.
We cannot assure you that
any of the above mentioned conflicts will be resolved in our favor.
In the event that we submit
our initial business combination to our public shareholders for a vote, our sponsor, officers and directors have agreed to vote their
founder shares, and they and the other members of our management team have agreed to vote their founder shares and any shares purchased
during or after the offering in favor of our initial business combination.
Limitation on Liability and
Indemnification of Officers and Directors
Cayman Islands law does not
limit the extent to which a company’s memorandum and articles of association may provide for indemnification of officers and directors,
except to the extent any such provision may be held by the Cayman Islands courts to be contrary to public policy, such as to provide indemnification
against willful default, fraud or the consequences of committing a crime. Our amended and restated memorandum and articles of association
provide for indemnification of our officers and directors to the maximum extent permitted by law, including for any liability incurred
in their capacities as such, except through their own actual fraud, willful default or willful neglect. We expect to purchase a policy
of directors’ and officers’ liability insurance that insures our officers and directors against the cost of defense, settlement
or payment of a judgment in some circumstances and insures us against our obligations to indemnify our officers and directors.
Our officers and directors
have agreed, and any persons who may become officers or directors prior to the initial business combination will agree, to waive any right,
title, interest or claim of any kind in or to any monies in the trust account, and to waive any right, title, interest or claim of any
kind they may have in the future as a result of, or arising out of, any services provided to us and will not seek recourse against the
trust account for any reason whatsoever (except to the extent they are entitled to funds from the trust account due to their ownership
of public shares). Accordingly, any indemnification provided will only be able to be satisfied by us if (i) we have sufficient funds
outside of the trust account or (ii) we consummate an initial business combination.
Our indemnification obligations
may discourage shareholders from bringing a lawsuit against our officers or directors for breach of their fiduciary duty. These provisions
also may have the effect of reducing the likelihood of derivative litigation against our officers and directors, even though such an action,
if successful, might otherwise benefit us and our shareholders. Furthermore, a shareholder’s investment may be adversely affected
to the extent we pay the costs of settlement and damage awards against our officers and directors pursuant to these indemnification provisions.
We believe that these provisions,
the insurance and the indemnity agreements are necessary to attract and retain talented and experienced officers and directors.
Item 11. Executive Compensation.
None of our directors or officers
have received any cash compensation for services rendered to us. Commencing on the date that our securities are first listed on the NYSE
through the earlier of consummation of our initial business combination and our liquidation, we will pay our sponsor or an affiliate of
up to $2,500 per month for office space, utilities, secretarial and administrative support services provided to members of our management
team.
In addition, our sponsor,
officers and directors, or any of their respective affiliates will be reimbursed for any out-of-pocket expenses incurred in connection
with activities on our behalf such as identifying potential target businesses and performing due diligence on suitable business combinations.
Our audit committee will review on a quarterly basis all payments that were made to our sponsor, officers or directors, or our or their
affiliates. Any such payments prior to an initial business combination will be made from funds held outside the trust account or funds
withdrawn for any permitted withdrawals. Other than quarterly audit committee review of such reimbursements, we do not expect to have
any additional controls in place governing our reimbursement payments to our directors and officers for their out-of-pocket expenses incurred
in connection with our activities on our behalf in connection with identifying and consummating an initial business combination. Other
than these payments and reimbursements, no compensation of any kind, including finder’s and consulting fees, will be paid by the
Company to our sponsor, officers and directors, or any of their respective affiliates, prior to completion of our initial business combination.
73
It is possible that some or
all of our officers and directors may negotiate employment or consulting arrangements with the post-transaction company after our initial
business combination. Any such arrangements will be disclosed in the proxy solicitation or tender offer materials, as applicable, furnished
to our shareholders in connection with a proposed business combination, to the extent they are known at such time. We are not party to
any agreements with our directors and officers that provide for benefits upon termination of employment.
The existence or terms of
any such employment or consulting arrangements may influence our management’s motivation in identifying or selecting a target business,
but we do not believe that such arrangements will be a determining factor in our decision to proceed with any potential business combination.
We have adopted our Clawback
Policy covering our executive officers. Our Clawback Policy provides that in the event of a required accounting restatement, our compensation
committee will seek reimbursement of the portion of any incentive-based compensation that would not have been paid had our financial statements
been correctly stated.
Item 12. Security Ownership of Certain Beneficial
Owners and Management and Related Stockholder Matters.
The following table sets forth
information available to us at March 23, 2026 with respect to our ordinary shares held by:
● each person known by us to be the beneficial owner of more than 5% of our outstanding shares of common
stock;
● each of our executive officers and directors; and
● all our executive officers and directors as a group.
Unless otherwise indicated,
we believe that all persons named in the table have sole voting and investment power with respect to all ordinary shares beneficially
owned by them. The following table does not reflect record or beneficial ownership of the private placement warrants and public warrants
as these warrants are not exercisable within 60 days of March 23, 2026.
Class A Ordinary Shares
Class B Ordinary Shares
Beneficially
Owned
Approximate
Percentage of
Class Issued
and
Outstanding
Ordinary
Shares
Beneficially
Owned
Approximate
Percentage of
Class Issued
and
Outstanding
Ordinary
Shares
Approximate
Percentage of
Total Issued
and
Outstanding
Ordinary
Shares
Approximate
Percentage of
Voting Control
Name and Address of Beneficial Owner (1)(2)
TGE SpiderNet Capital Group LLC (3)
-
-
4,375,000
87.5 %
21.9 %
21.9 %
Feridun Hamdullahpur
-
-
12,500
0.25 %
0.1 %
0.1 %
Joanne Shoveller
-
-
12,500
0.25 %
0.1 %
0.1 %
Samuel Chau
-
-
175,000
3.5 %
0.9 %
0.9 %
Xavier Zee
-
-
175,000
3.5 %
0.9 %
0.9 %
All directors, officers and director as a group
-
-
375,000
7.5 %
1.9 %
1.9 %
Other 5% shareholders
Lineage Point Capital LP (4)
1,100,000
7.3 %
-
-
5.5 %
5.5 %
Aristeia Capital, L.L.C. (5)
1,021,200
6.8 %
-
-
5.1 %
5.1 %
AQR Entities (6)
808,912
5.4 %
-
-
4.0 %
4.0 %
Millennium Entities (7)
900,000
6 %
-
-
4.5 %
4.5 %
(1) Unless otherwise noted, the business address of each of the following is 66 rue Jean-Jacques Rousseau,
75001 Paris, France.
(2) Class B ordinary shares will convert into Class A ordinary shares automatically 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.
(3) TGE SpiderNet Capital Group LLC, our sponsor, is the record holder of the shares reported herein. TGE
SpiderNet Capital Group LLC is a Cayman Islands limited liability company and is wholly owned by TGE.
(4) According to a Schedule 13G/A filed with the SEC on March 3, 2026, Lineage Point Capital LP has sole voting
and dispositive power over units representing 1,021,200 Class A ordinary shares. The address of the principal business office of Lineage
Point Capital LP is 2660 S. Ocean Blvd, Apt 602N, Palm Beach, Florida 33480.
74
(5) According to a Schedule 13G filed with the SEC on February 17, 2026, Aristeia Capital, L.L.C. has sole
voting and dispositive power over units representing 1,100,000 Class A ordinary shares. The address of the principal business office of
Aristeia Capital, L.L.C. is One Greenwich Plaza, Suite 300, Greenwich, CT 06830.
(6) According to a Schedule 13G filed with the SEC on February 12, 2026, AQR Capital Management, LLC, AQR
Capital Management Holdings, LLC and AQR Arbitrage, LLC have shared voting and dispositive power over units representing 808,912 Class
A ordinary shares. AQR Capital Management, LLC is a wholly owned subsidiary of AQR Capital Management Holdings, LLC. AQR Arbitrage, LLC
is deemed to be controlled by AQR Capital Management, LLC. The address of each of the principal business office of each of AQR Capital
Management, LLC, AQR Capital Management Holdings, LLC and AQR Arbitrage, LLC is One Greenwich Plaza, Suite 130, Greenwich, CT 06830.
(7) Represents 900,000 Class A ordinary shares that may be deemed to be beneficially owned by Millennium Management
LLC, Millennium Group Management LLC and Mr. Englander. These securities are held by entities subject to voting control and investment
discretion by Millennium Management LLC and/or other investment managers that may be controlled by Millennium Group Management LLC (the
managing member of Millennium Management LLC) and Mr. Englander (the sole voting trustee of the managing member of Millennium Group Management
LLC). The foregoing should not be construed in and of itself as an admission by Millennium Management LLC, Millennium Group Management
LLC or Mr. Englander as to beneficial ownership of the securities held by such entities. The address of the principal business office
of each of Millennium Management LLC, Millennium Group Management LLC and Mr. Englander is 399 Park Avenue New York, New York 10022. Information
derived from a Schedule 13G filed with the SEC on December 19, 2025.
Our initial shareholders beneficially
own 25% of the issued and outstanding ordinary shares. Only holders of Class B ordinary shares will have the right to vote on any
resolution of shareholders to appoint or remove directors prior to or in connection with the completion of our initial business combination.
Holders of our public shares will not have the right to vote on the appointment of any directors to our board of directors prior to our
initial business combination. Because of this ownership block, our initial shareholders may be able to effectively influence the outcome
of all other matters requiring approval by our shareholders, including amendments to our amended and restated memorandum and articles
of association and approval of significant corporate transactions including our initial business combination.
Simultaneously with the closing
of our Initial Public Offering, (i) our sponsor purchased 5,300,000 private placement warrants at $0.50 per warrant (for an aggregate
purchase price of $2,650,000), and the underwriter used $0.10 per unit of underwriting discounts and commissions to which it received
to purchase 1,764,706 private placement warrants at $0.85 per warrant (for an aggregate purchase price of $1,500,000). A portion of the
purchase price of the private placement warrants was added to the proceeds from our Initial Public Offering and held in the trust account
such that at the time of closing of our Initial Public Offering $150,000,000 was held in the trust account. Each private placement
warrant is exercisable to purchase one Class A ordinary share at a price of $11.50 per share, subject to adjustment as provided herein.
If we do not complete our initial business combination within the completion window, the proceeds of the sale of the private placement
warrants held in the trust account will be used to fund the redemption of our public shares (subject to the requirements of applicable
law) and the private placement warrants will expire worthless. The private placement warrants are not redeemable by us and are exercisable
on a cashless basis. The private placement warrants are subject to the transfer restrictions described below. Private placement warrants
held by the underwriter and/or its designees (i) will not be exercisable more than five years from the commencement of sales in our Initial
Public Offering in accordance with FINRA Rule 5110(g)(8)(A); (ii) do not have more than one demand registration right at our expense in
compliance with FINRA Rule 5110(g)(8)(B); (iii) do not have a demand registration right with a duration of more than five years from the
commencement of sales of our Initial Public Offering in compliance with FINRA Rule 5110(g)(8)(C); (iv) do not have piggyback registration
rights with a duration of more than seven years from the commencement of sales of our Initial Public Offering in compliance with FINRA
Rule 5110(g)(8)(D); and (v) the private placement warrants held by the underwriter and/or its designees have anti-dilution terms that
are consistent with FINRA Rule 5110(g)(8)(E) and (F).
TGE SpiderNet Capital Group
LLC, our sponsor, and our officers and directors are deemed to be our “promoters” as such term is defined under the federal
securities laws.
75
Transfers of Founder Shares
and Private Placement Warrants
The founder shares, private
placement warrants and any Class A ordinary shares issued upon conversion or exercise thereof are each subject to transfer restrictions
pursuant to lock-up provisions in the agreement entered into by our the underwriter, sponsor and management team. Those lock-up provisions
provide that such securities are not transferable or salable (i) in the case of the founder shares, until the earlier of (A) 180 days
after the completion of our initial business combination or earlier if, subsequent to our initial business combination, the closing price
of the Class A ordinary shares equals or exceeds $11.50 per share (as adjusted for share sub-divisions, share capitalizations, reorganizations,
recapitalizations and the like) for any 20 trading days within any 30-trading day period commencing after our initial business
combination and (B) the date following the completion of our initial business combination on which we complete a liquidation, merger,
share exchange or other similar transaction that results in all of our shareholders having the right to exchange their Class A ordinary
shares for cash, securities or other property and (ii) in the case of the private placement warrants and any Class A ordinary
shares issuable upon conversion or exercise thereof, until 30 days after the completion of our initial business combination except
in each case (a) to the Company’s or Cohen’s directors, officers, advisors or consultants, any affiliates or family members
of any of the Company’s or Cohen’s directors, officers, advisors or consultants, any direct or indirect members of our sponsor
or Cohen or any affiliates of our sponsor or Cohen; (b) in the case of an individual, as a gift to such person’s immediate
family or to a trust, the beneficiary of which is a member of such person’s immediate family, an affiliate of such person or to
a charitable organization; (c) in the case of an individual, by virtue of laws of descent and distribution upon death of such person;
(d) in the case of an individual, pursuant to a qualified domestic relations order; (e) by private sales or transfers made in
connection with any forward purchase agreement or similar arrangement or in connection with the consummation of a business combination
at prices no greater than the price at which the shares or warrants were originally purchased; (f) by virtue of the laws of the Cayman
Islands or our sponsor’s limited liability company agreement upon dissolution of our sponsor or by virtue of the laws of the State
of New York or Cohen’s organizational documents upon dissolution of Cohen, (g) in the event of our liquidation prior to our
consummation of our initial business combination; (h) in the event that, subsequent to our consummation of an initial business combination,
we complete a liquidation, merger, share exchange or other similar transaction which results in all of our shareholders having the right
to exchange their Class A ordinary shares for cash, securities or other property; (i) to a nominee or custodian of a person
or entity to whom a transfer would be permissible under clauses (a) through (f); provided, however, that in the case of clauses (a) through
(f) and clause (i) these permitted transferees must enter into a written agreement agreeing to be bound by these transfer restrictions
and the other restrictions contained in the Letter Agreement. Private placement warrants purchased by Cohen will also be subject to lock-up
restrictions, as required by FINRA Rule 5110(e)(1) and may not be sold during the offering, or sold, transferred, assigned, pledged, or
hypothecated, or be the subject of any hedging, short sale, derivative, put, or call transaction that would result in the effective economic
disposition of such securities by any person for a period of 180 days immediately following December 18, 2025 (being the date of effectiveness
of the registration statement of our Initial Public Offering) or commencement of sales of the offering, except as provided in FINRA Rule
5110(e)(2).
Except for the contractual
restriction of the lock-up and applicable securities laws, there is no other restriction on the sponsor or its beneficial owner’s
ability to share, sell or otherwise dispose of part or all of the interests in our sponsor. In addition, some permissible transactions,
such as the transfer of founder shares from our sponsor to an officer or consultant of the company, or the issuance of new securities
of the sponsor to a third party, may change the ownership structure among the sponsor and the management, or, though not expected by the
sponsor, result in a change of control in respect of the company or the control of the company by another party.
Registration Rights
The holders of the (i) founder
shares, which were issued in a private placement prior to the closing of our Initial Public Offering, (ii) private placement warrants,
which were issued in a private placement simultaneously with the closing of our Initial Public Offering and the Class A ordinary
shares underlying such private placement warrants and (iii) private placement warrants that may be issued upon conversion of working
capital loans will have registration rights to require us to register a sale of any of our securities held by them pursuant to a registration
rights agreement signed on December 18, 2025.
The holders 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 our completion of our
initial business combination. We will bear the expenses incurred in connection with the filing of any such registration statements. Notwithstanding
anything to the contrary, private placement warrants held by the underwriter and/or its designees (i) do not have more than one demand
registration right at our expense in compliance with FINRA Rule 5110(g)(8)(B); (ii) do not have a demand registration right with a duration
of more than five years from the commencement of sales of the public offering in compliance with FINRA Rule 5110(g)(8)(C); and (iii) do
not have piggyback registration rights with a duration of more than seven years from the commencement of sales of the public offering
in compliance with FINRA Rule 5110(g)(8)(D).
Equity Compensation Plans
As of December 31, 2025,
we had no compensation plans (including individual compensation arrangements) under which equity securities were authorized for issuance.
76
Item 13. Certain Relationships and Related Transactions,
and Director Independence.
On July 16, 2025, our
sponsor paid $25,000, or approximately $0.004 per share, to cover certain of our expenses in exchange for 5,750,000 founder shares. Prior
to our Initial Public Offering, our sponsor transferred an aggregate of 718,750 of its founder shares to our directors, officers and advisor.
750,000 of the 5,750,000 founder shares were surrendered for no consideration on December 22, 2025 (including the forfeiture of 93,750
shares out of 718,750 founder shares held by our directors, officers and advisor).
Simultaneously with the closing
of our Initial Public Offering, (i) our sponsor purchased 5,300,000 private placement warrants at $0.50 per warrant (for an aggregate
purchase price of $2,650,000), and the underwriter used $0.10 per unit of underwriting discounts and commissions to which it received
to purchase 1,764,706 private placement warrants at $0.85 per warrant (for an aggregate purchase price of $1,500,000).
Pursuant to the Letter Agreement
we have entered into with our sponsor, we have agreed not to enter into a definitive agreement regarding a business combination without
the prior written consent of our sponsor.
We have entered into a services
agreement and facilities sharing agreement pursuant to which we will pay TGE and certain of its affiliates a total of $2,500 per month
for office space, administrative and support services. Upon completion of our initial business combination or any liquidation, we may
cease paying some or all of these monthly fees.
No compensation of any kind,
including finder’s and consulting fees, will be paid by the company to TGE, our sponsor, officers and directors, or any of their
respective affiliates, for services rendered prior to or in connection with the completion of an initial business combination. However,
these individuals will be reimbursed for any out-of-pocket expenses incurred in connection with activities on our behalf such as identifying
potential target businesses and performing due diligence on suitable business combinations. Our audit committee will review on a quarterly
basis all payments that were made to our sponsor, officers, directors or our or their affiliates.
On July 31, 2025, our
sponsor issued an unsecured promissory note to us, pursuant to which we may borrow up to an aggregate principal amount of $250,000. The
promissory note is non-interest bearing and payable on the earlier of (i) December 31, 2025 or (ii) the consummation of
our Initial Public Offering. Prior to the closing of our Initial Public Offering, we withdrew $17,500 under the promissory note. As of
December 31, 2025, $150,426 remained outstanding under the promissory note.
In addition, in order to finance
transaction costs in connection with an intended initial business combination, our sponsor or an affiliate of our sponsor or certain of
our officers and directors may, but are not obligated to, loan us funds as may be required on a non-interest basis. If we complete an
initial business combination, we would repay such loaned amounts. In the event that the initial business combination does not close, we
may use a portion of the working capital held outside the trust account to repay such loaned amounts but no proceeds from our trust account
would be used for such repayment. Up to $2,000,000 of such loans may be convertible into private placement warrants of the post business
combination entity at a price of $0.50 per warrant at the option of the lender. Such warrants would be identical to the private placement
warrants. Except as set forth above, the terms of such loans, if any, have not been determined and no written agreements exist with respect
to such loans.
Any of the foregoing payments
to our sponsor, repayments of loans from our sponsor or repayments of working capital loans prior to our initial business combination
will be made using funds held outside the trust account or funds withdrawn for any permitted withdrawals.
After our initial business
combination, members of our management team who remain with us may be paid consulting, management or other fees from the combined company
with any and all amounts being fully disclosed to our shareholders, to the extent then known, in the proxy solicitation or tender offer
materials, as applicable, furnished to our shareholders. It is unlikely the amount of such compensation will be known at the time of distribution
of such tender offer materials or at the time of a general meeting held to consider our initial business combination, as applicable, as
it will be up to the directors of the post-combination business to determine executive and director compensation.
We have entered into a registration
rights agreement with respect to the founder shares and private placement warrants, see “Item 12. Security Ownership of Certain
Beneficial Owners and Management and Related Stockholder Matters — Registration Rights.”
77
Policy for Approval of Related
Party Transactions
The audit committee of our
board of directors have adopted a policy setting forth the policies and procedures for its review and approval or ratification of “related
party transactions.” A “related party transaction” is any consummated or proposed transaction or series of transactions:
(i) in which the company was or is to be a participant; (ii) the amount of which exceeds (or is reasonably expected to exceed)
the lesser of $120,000 or 1% of the average of the company’s total assets at year end for the prior two completed fiscal years
in the aggregate over the duration of the transaction (without regard to profit or loss); and (iii) in which a “related party”
had, has or will have a direct or indirect material interest. “Related parties” under this policy will include: (i) our
directors, nominees for director or officers; (ii) any record or beneficial owner of more than 5% of any class of our voting securities;
(iii) any immediate family member of any of the foregoing if the foregoing person is a natural person; and (iv) any other person
who maybe a “related person” pursuant to Item 404 of Regulation S-K under the Exchange Act. Pursuant to the
policy, the audit committee will consider (i) the relevant facts and circumstances of each related party transaction, including if
the transaction is on terms comparable to those that could be obtained in arm’s-length dealings with an unrelated third party, (ii) the
extent of the related party’s interest in the transaction, (iii) whether the transaction contravenes our code of ethics or
other policies, (iv) whether the audit committee believes the relationship underlying the transaction to be in the best interests
of the company and its shareholders and (v) the effect that the transaction may have on a director’s status as an independent
member of the board and on his or her eligibility to serve on the board’s committees. Management will present to the audit committee
each proposed related party transaction, including all relevant facts and circumstances relating thereto. Under the policy, we may consummate
related party transactions only if our audit committee approves or ratifies the transaction in accordance with the guidelines set forth
in the policy. The policy does not permit any director or officer to participate in the discussion of, or decision concerning, a related
person transaction in which he or she is the related party.
Item 14. Principal Accountant Fees and Services.
The firm of Assentsure PAC,
acts as our independent registered public accounting firm. The following is a summary of fees paid to Assentsure PAC for services rendered.
Audit Fees . During
the period from June 13, 2025 (inception) through December 31, 2025, fees for our independent registered public accounting firm were
approximately $34,000 for the services Assentsure PAC performed in connection with our Initial Public Offering and the audit of our December 31,
2025 financial statements included in this Annual Report.
Audit-Related Fees .
During the period from June 13, 2025 (inception) through December 31, 2025, fees for our independent registered public accounting
firm were approximately $20,000 for assurance and related services related to the performance of the audit or review of financial statements.
Tax Fees . During the
period from June 13, 2025 (inception) through December 31, 2025, our independent registered public accounting firm did not render
services to us for tax compliance, tax advice and tax planning.
All Other Fees . During
the period from June 13, 2025 (inception) through December 31, 2025, there were no fees billed for products and services provided
by our independent registered public accounting firm other than those set forth above.
Pre-Approval Policy
Our audit committee was formed
upon the consummation of our Initial Public Offering. As a result, the audit committee did not pre-approve all of the foregoing services,
although any services rendered prior to the formation of our audit committee were approved by our board of directors. Since the formation
of our audit committee, and on a going-forward basis, the audit committee has and will pre-approve all auditing services and permitted
non-audit services to be performed for us by our auditors, including the fees and terms thereof (subject to the de minimis exceptions
for non-audit services described in the Exchange Act which are approved by the audit committee prior to the completion of the audit).
78
PART
IV.
Item 15. Exhibits, Financial Statement Schedules.
(a) The following documents are
filed as part of this Form 10-K:
(1) Financial Statements:
Page
Report of Independent Registered Public Accounting Firm
F-2
Balance Sheet as of December 31, 2025
F-3
Statement of Operations for the period from June 13, 2025 (inception) through December 31, 2025
F-4
Statement of Changes in Shareholders’ D eficit for the period from June 13, 2025 (inception) through December 31, 2025
F-5
Statement of Cash Flows for the period from June 13, 2025 (inception) through December 31, 2025
F-6
Notes to Financial Statements
F-7
79
(b) Exhibits: The exhibits listed in the accompanying index to
exhibits are filed or incorporated by reference as part of this Annual Report on Form 10-K.
No.
Description of Exhibit
3.1
Second Amended and Restated Memorandum and Articles of Association of the Company (incorporated herein by reference to Exhibit 3.1 of the Company’s Current Report on Form 8-K filed with the SEC on December 29, 2025)
4.1*
Description of the Company’s securities
4.2
Warrant Agreement, dated December 18, 2025, between the Company and Continental Stock Transfer & Trust Company, as warrant agent (incorporated herein by reference to Exhibit 4.1 of the Company’s Current Report on Form 8-K filed with the SEC on December 29, 2025)
10.1
Letter Agreement, dated December 18, 2025, among the Company, our sponsor and the other parties thereto (incorporated herein by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed with the SEC on December 29, 2025)
10.2
Investment Management Trust Agreement, dated December 18, 2025, between the Company and Continental Stock Transfer & Trust Company, as trustee (incorporated herein by reference to Exhibit 10.2 of the Company’s Current Report on Form 8-K filed with the SEC on December 29, 2025)
10.3
Registration Rights Agreement, dated December 18, 2025, among the Company, our sponsor, Cohen & Company Capital Markets and certain other security holders named therein (incorporated herein by reference to Exhibit 10.3 of the Company’s Current Report on Form 8-K filed with the SEC on December 29, 2025)
10.4
Administrative Services Agreement, dated December 18, 2025, between the Company and our sponsor (incorporated herein by reference to Exhibit 10.4 of the Company’s Current Report on Form 8-K filed with the SEC on December 29, 2025)
10.5
Private Placement Warrants Purchase Agreement, dated December 18, 2025, between the Company and our sponsor (incorporated herein by reference to Exhibit 10.5 of the Company’s Current Report on Form 8-K filed with the SEC on December 29, 2025)
10.6
Indemnity Agreement, dated December 18, 2025, between the Company and Feridun Hamdullahpur (incorporated herein by reference to Exhibit 10.6 of the Company’s Current Report on Form 8-K filed with the SEC on December 29, 2025)
10.7
Indemnity Agreement, dated December 18, 2025, between the Company and Joanne Shoveller (incorporated herein by reference to Exhibit 10.7 of the Company’s Current Report on Form 8-K filed with the SEC on December 29, 2025)
10.8
Indemnity Agreement, dated December 18, 2025, between the Company and Samuel Chau (incorporated herein by reference to Exhibit 10.8 of the Company’s Current Report on Form 8-K filed with the SEC on December 29, 2025)
10.9
Indemnity Agreement, dated December 18, 2025, between the Company and Xavier Zee (incorporated herein by reference to Exhibit 10.9 of the Company’s Current Report on Form 8-K filed with the SEC on December 29, 2025)
10.10
Private Placement Warrants Purchase Agreement, dated December 18, 2025, between the Company and Cohen & Company Capital Markets (incorporated herein by reference to Exhibit 10.10 of the Company’s Current Report on Form 8-K filed with the SEC on December 29, 2025)
14.1*
Code of Ethics and Business Conduct of the Company
19.1*
Insider Trading Policies and Procedures of the Company
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.
97.1*
Clawback Policy of the Company
* Filed herewith.
** Furnished herewith.
Item 16. Form 10-K Summary.
None.
80
SIGNATURES
Pursuant to the requirements
of Section 13 or 15(d) 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.
TGE Value Creative Solutions Corp
Date: March 23, 2026
/s/ Xavier Zee
By:
Xavier Zee
Chief Executive Officer
Pursuant to the requirements
of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in
the capacities and on the dates indicated.
/s/ Xavier Zee
Name:
Xavier Zee
Title:
Chief Executive Officer
Date:
March 23, 2026
/s/ Samuel Chau
Name:
Samuel Chau
Title:
Director Chief Financial Officer
(Principal Financial and Accounting Officer)
Date:
March 23, 2026
/s/ Feridun Hamdullahpur
Name:
Feridun Hamdullahpur
Title:
Co-Chairperson of the Board of Directors
Date:
March 23, 2026
/s/ Joanne Shoveller
Name:
Joanne Shoveller
Title:
Co-Chairperson of the Board of Directors
Date:
March 23, 2026
81
TGE Value Creative Solutions Corp
INDEX
TO FINANCIAL STATEMENTS
Page
Report of Independent Registered Public Accounting Firm
F-2
Balance Sheet as of December 31, 2025
F-3
Statement of Operations for the period from June 13, 2025 (inception) through December 31, 2025
F-4
Statement of Changes in Shareholders’ D eficit for the period from June 13, 2025 (inception) through December 31, 2025
F-5
Statement of Cash Flows for the period from June 13, 2025 (inception) through December 31, 2025
F-6
Notes to Financial Statements
F-7
F- 1
Assentsure PAC
UEN–20186648N
180B Bencoolen Street,
#03-01 The Bencoolen,
Singapore 189648
https://assentsure.com.sg
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING
FIRM
To the Shareholders and the Board of Directors of TGE Value Creative
Solutions Corp.:
Opinion on the Financial Statements
We have audited the accompanying balance sheet of
TGE Value Creative Solutions Corp. (the “Company”) as of December 31, 2025, the related statement of operations, changes in
shareholders’ deficit and cash flows for the period from June 13, 2025 (inception) to December 31, 2025, and the related notes (collectively
referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects,
the financial position of the Company as of December 31, 2025, and the results of its operations and its cash flows for the period from
June 13, 2025 (inception) to December 31, 2025, in conformity with generally accepted accounting principles in the United States of America.
Basis for Opinion
These financial statements are the responsibility
of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our
audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”)
and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable
rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards
of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged
to perform, an audit of its internal control over financial reporting. As part of our audit, we are required to obtain an understanding
of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s
internal control over financial reporting. Accordingly, we express no such opinion.
Our audit included performing procedures to assess
the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond
to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating
the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.
/s/ Assentsure PAC
We have served as the Company’s auditor since 2025.
Singapore
March 23, 2026
PCAOB No: 6783
F- 2
TGE Value Creative Solutions Corp
Balance Sheet
December 31, 2025
US$
Assets:
Current assets:
Cash at bank
683,798
Total Current Assets
683,798
Non-current assets:
Investments held in Trust Account
150,109,781
Total Non-current Assets
150,109,781
Total Assets
150,793,579
Liabilities, Class A Ordinary Shares Subject to Redemption, and Shareholders’ Deficit:
Current liabilities:
Accrued offering costs
31,124
Accrued expenses
79,887
Accounts payable
788
Due to related party
806
Promissory note – related party
150,426
Total Current Liabilities
263,031
Non-current liabilities:
Deferred underwriting commissions
6,000,000
Total Non-current Liabilities
6,000,000
Total Liabilities
6,263,031
Commitments and Contingencies (Note 7)
Class A ordinary shares subject to redemption, $0.0001 par value; 15,000,000 shares issued and outstanding at redemption value of $10.01 per share
150,109,781
Shareholders’ Deficit:
Preference shares, $0.0001 par value, 5,000,000 shares authorized; none issued and outstanding
—
Class A ordinary shares, $0.0001 par value, 500,000,000 shares authorized; none issued and outstanding (excluding 15,000,000 shares subject to possible redemption)
—
Class B ordinary shares, $0.0001 par value, 50,000,000 shares authorized; 5,000,000 issued and outstanding
500
Additional paid-in capital
—
Accumulated deficit
(5,579,733 )
Total Shareholders’ (Deficit) Equity
(5,579,233 )
Total Liabilities, Class A Ordinary Shares Subject to Redemption, and Shareholders’ (Deficit) Equity
150,793,579
F- 3
TGE Value Creative Solutions Corp
Statement of Operations
For the Period from June 13, 2025 (inception) to December 31, 2025
US$
Formation, general and administrative expenses
89,950
Loss from operations
(89,950 )
Other income:
Income on investments held in trust account
109,781
Change in fair value in over-allotment option liability
126,000
Total other income, net
235,781
Net income
145,831
Basic and diluted weighted average shares outstanding, Class A ordinary shares subject to possible redemption
742,574
Basic and diluted net earnings per share, Class A ordinary shares subject to possible redemption
0.03
Basic and diluted weighted average shares outstanding, non-redeemable Class B ordinary shares
5,000,000
Basic and diluted net earnings per share, non-redeemable Class B ordinary shares
0.03
F- 4
TGE Value Creative Solutions Corp
Statement of Changes in Shareholders’ Deficit
For the Period from June 13, 2025 (inception) to December 31, 2025
Class B
Ordinary Shares
Additional
Total
No. of
shares
Amount
Paid-In
Capital
Accumulated
deficit
Shareholder’s
Deficit
US$
US$
US$
US$
Balance – June 13, 2025 (inception)
—
—
—
—
—
Class B Ordinary shares issued to Sponsor (1)
5,750,000
575
24,425
—
25,000
Forfeiture of Class B Ordinary shares by Sponsor (2)
(750,000 )
(75 )
75
—
—
Fair value of Public Warrants included in Public Units
—
—
2,265,861
—
2,265,861
Sale of Private Placement Warrants
—
—
4,150,000
—
4,150,000
Allocated value of transaction costs to warrants
—
—
(147,889 )
—
(147,889 )
Accretion of Class A ordinary shares subject to redemption value
—
—
(6,292,472 )
(5,725,564 )
(12,018,036 )
Net income
—
—
—
145,831
145,831
Balance – December 31, 2025
5,000,000
500
—
(5,579,733 )
(5,579,233 )
(1) Includes up to 750,000 Class B ordinary shares subject
to forfeiture if the over-allotment option is not exercised in full or in part by the underwriters (Note 6).
(2) On December 22, 2025, the Sponsor forfeited 750,000 Class
B ordinary shares.
F- 5
TGE Value Creative Solutions Corp
Statement of Cash Flows
For the Period from June 13, 2025 (inception) to December 31, 2025
US$
Cash Flows from Operating Activities:
Net income
145,831
Adjustments to reconcile net income to net cash used in operating activities:
Formation, general and administrative expenses paid by Sponsor through promissory note - related party
867
Change in fair value of over-allotment option liability
(126,000 )
Income in investments held in trust account
(109,781 )
Changes in operating assets and liabilities
Accrued expenses
79,887
Due to related party
806
Accounts payable
788
Net cash used in operating activities
(7,602 )
Cash Flows from Investing Activities:
Investment of cash in Trust Account
(150,000,000 )
Net cash used in investing activities
(150,000,000 )
Cash Flows from Financing Activities:
Proceeds from sale of Units
150,000,000
Proceeds from sale of Private Placement Warrants
2,650,000
Proceeds from Promissory note - related party
15,000
Payment of underwriting fee
(1,500,000 )
Payment of offering costs
(473,600 )
Net cash provided by financing activities
150,691,400
Net Change in Cash at Bank
683,798
Cash at Bank – Beginning of the period
—
Cash at Bank – End of the period
683,798
Supplemental disclosure of non-cash financing activities:
Deferred offering costs contributed by Sponsor through promissory note – related party
134,560
Deferred offering costs paid by Sponsor in exchange for issuance of Class B ordinary shares
25,000
Deferred offering costs included in accrued offering costs
31,124
Deferred underwriters fee payable
6,000,000
F- 6
TGE Value Creative Solutions Corp
NOTES TO THE FINANCIAL STATEMENTS
NOTE 1 — DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS
TGE Value Creative Solutions
Corp (the “Company”) was incorporated in the Cayman Islands on June 13, 2025. The Company was formed for the purpose
of effecting a merger, capital share exchange, asset acquisition, share purchase, reorganization or similar business combination with
one or more businesses (the “Business Combination”). The Company is not limited to a particular industry or sector for purposes
of consummating a Business Combination. 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.
As of December 31, 2025, the
Company had not commenced any operations. All activity for the period from June 13, 2025 (date of incorporation) to December 31,
2025 relates to the Company’s formation and the proposed initial public offering (“Initial Public Offering”), which
is described 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 from the proceeds derived from the Initial
Public Offering. The Company has selected December 31 as its fiscal year end.
The registration statement
for the Company’s Initial Public Offering was declared effective on December 18, 2025. On December 22, 2025, the Company consummated
the initial public offering (the “Initial Public Offering”) of 15,000,000 units (the “Units”), at $10.00 per Unit,
generating gross proceeds of $150,000,000. Each Unit consists of one Class A ordinary share (the “Public Shares”), and one-half
of one redeemable warrant (the “Public Warrants”).
Simultaneously with the closing
of the Initial Public Offering, the Company consummated the sale of 5,300,000 warrants (the “Sponsor Private Placement Warrants”)
at a price of $0.50 per Sponsor Private Placement Warrant, in a private placement to TGE SpiderNet Capital Group LLC, the Company’s
sponsor (the “Sponsor”), and 1,764,706 warrants (the “Underwriter Private Placement Warrants”) at a price of $0.85
per Underwriter Private Placement Warrant, generating gross proceeds of $4,150,000 (together the “Private Placement Warrants”
and together with the Public Warrants, the “Warrants”). Underwriter Private Placement Warrants of $1,500,000 is settled with
the underwriting fee payable to the underwriter. Each whole Warrant entitles the holder to purchase one Class A ordinary share at a price
of $11.50 per share, subject to adjustment.
Transaction costs amounted
to $9,790,284, consisting of $3,000,000 of cash underwriting fee, $6,000,000 of deferred underwriting fee, and $790,284 of other offering
costs.
The Company’s management
has broad discretion with respect to the specific application of the net proceeds of the Initial Public Offering and the sale of Private
Placement Warrants, although substantially all of the net proceeds are intended to be applied generally toward consummating a Business
Combination (less deferred underwriting commissions). There is no assurance that the Company will be able to complete a Business Combination
successfully.
The Company must complete one
or more initial Business Combinations with one or more operating businesses or assets with a fair market value equal to at least 80% of
the net assets held in the Trust Account (as defined below) (excluding the deferred underwriting commissions on the Trust Account). The
Company will only complete a Business Combination if the post-transaction company owns or acquires 50% or more of the outstanding voting
securities of the target or otherwise acquires a controlling interest in the target business sufficient for it not to be required to register
as an investment company under the Investment Company Act of 1940, as amended (the “Investment Company Act”).
Following the closing of the
Initial Public Offering, an amount of $150,000,000 ($10.00 per Unit) from the net proceeds of the sale of the Units and the sale of the
Private Placement Warrants was placed in the trust account (the “Trust Account”), located in the United States and invested
only 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 or in any open-ended investment company that holds itself out as a money market fund selected by the
Company meeting certain conditions of Rule 2a-7 of the Investment Company Act, as determined by the Company, until the earlier of:
(i) the completion of a Business Combination and (ii) the distribution of the funds held in the Trust Account, as described
below.
The Company will provide the
holders of the outstanding Public Shares (the “Public Shareholders”) with the opportunity to redeem all or a portion of their
Public Shares either (i) in connection with a shareholder meeting called to approve the Business Combination or (ii) by means
of a tender offer in connection with the Business Combination. The decision as to whether the Company will seek shareholder approval of
a Business Combination or conduct a tender offer will be made by the Company. The Public Shareholders will be entitled to redeem their
Public Shares for a pro rata portion of the amount then in the Trust Account (initially anticipated to be $10.00 per Public Share, including
interest earned on the funds held in the trust account (net of amounts withdrawn to fund the working capital requirements, including for
payment of any income taxes and up to $100,000 to pay dissolution expenses, subject to an annual limit of 10% of interest earned on funds
held in the trust account (“permitted withdrawals”)). There will be no redemption rights upon the completion of a Business
Combination with respect to the Company’s warrants. The Public Shares
subject to redemption will be recorded at a redemption value and classified as temporary equity upon the completion of the Initial Public
Offering in accordance with the Accounting Standards Codification (“ASC”) Topic 480 “Distinguishing Liabilities
from Equity.”
F- 7
TGE Value Creative Solutions Corp
NOTES TO THE FINANCIAL STATEMENTS
NOTE 1 — DESCRIPTION OF ORGANIZATION
AND BUSINESS OPERATIONS (cont.)
The Company will not redeem
Public Shares in an amount that would cause its net tangible assets to be less than $5,000,001 (so that it does not then become subject
to the SEC’s “penny stock” rules) or any greater net tangible asset or cash requirement which may be contained in the
agreement relating to the Business Combination. If the Company seeks shareholder approval of the Business Combination, the Company will
proceed with a Business Combination if a majority of the outstanding shares voted are voted in favor of the Business Combination, or such
other vote as required by law or stock exchange rule. If a shareholder vote is not required by applicable law or stock exchange listing
requirements 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 (the “Articles of Association”), conduct the redemptions pursuant
to the tender offer rules of the U.S. Securities and Exchange Commission (“SEC”) and file tender offer documents with
the SEC prior to completing a Business Combination. If, however, shareholder approval of the transaction is required by applicable law
or stock exchange listing requirements, or the Company decides to obtain shareholder approval for business or other reasons, the Company
will offer to redeem shares in conjunction with a proxy solicitation pursuant to the proxy rules and not pursuant to the tender offer
rules. If the Company seeks shareholder approval in connection with a Business Combination, the Sponsor has agreed to vote its Founder
Shares (as defined in Note 6) and any Public Shares purchased during or after the Initial Public Offering in favour of approving
a Business Combination. Additionally, each Public Shareholder may elect to redeem their Public Shares without voting, and if they do vote,
irrespective of whether they vote for or against the proposed transaction.
Notwithstanding the foregoing,
if the Company seeks shareholder approval of a Business Combination and it does not conduct redemptions pursuant to the tender offer rules,
the Articles of Association will provide that a Public Shareholder, together with any affiliate of such shareholder or any other person
with whom such shareholder is acting in concert or as a “group” (as defined under Section 13 of the Securities Exchange Act of 1934,
as amended (the “Exchange Act”)), will be restricted from redeeming its shares with respect to more than an aggregate
of 15% of the Public Shares, without the prior consent of the Company.
The Sponsor has agreed (a) to
waive its redemption rights with respect to the Founder Shares and Public Shares held by it in connection with the completion of a Business
Combination and (b) not to propose an amendment to the Articles of Association (i) to modify the substance or timing of the
Company’s obligation to allow redemptions in connection with a Business Combination or to redeem 100% of its Public Shares if the
Company does not complete a Business Combination within the Combination Period (as defined below) or (ii) with respect to any other
provision relating to shareholders’ rights or pre-business combination activity, unless the Company provides the Public Shareholders
with the opportunity to redeem their Public Shares in conjunction with any such amendment.
If the Company has not completed
a Business Combination within 24 months from the closing of the Initial Public Offering (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, 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
pay taxes (less funds withdrawn for any permitted withdrawals), 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), and (iii) as promptly as reasonably possible following such redemption, subject to the approval of the Company’s remaining
shareholders and the Company’s board of directors, dissolve and liquidate, subject in each case to the Company’s obligations
under Cayman Islands law to provide for claims of creditors and the
requirements of other applicable law. There will be no redemption rights or liquidating distributions with respect to the Company’s
warrants, which will expire worthless if the Company fails to complete a Business Combination within the Combination Period.
F- 8
TGE Value Creative Solutions Corp
NOTES TO THE FINANCIAL STATEMENTS
NOTE 1 — DESCRIPTION OF ORGANIZATION
AND BUSINESS OPERATIONS (cont.)
The Sponsor has agreed to waive
its liquidation rights with respect to the Founder Shares if the Company fails to complete a Business Combination within the Combination
Period. However, if the Sponsor acquires Public Shares in or after the Initial Public Offering, such Public Shares will be entitled to
liquidating distributions from the Trust Account if the Company fails to complete a Business Combination within the Combination Period.
The underwriters have agreed to waive their rights to their deferred underwriting commission (see Note 7) 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 other 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).
In order to protect the amounts
held in the Trust Account, the Sponsor has agreed to be liable to the Company if and to the extent any claims by a third party (other
than the Company’s independent registered public accounting firm) for services rendered or products sold to the Company, or a prospective
target business with which the Company has discussed entering into a transaction agreement, reduce the amount of funds in the Trust Account
to below (i) $10.00 per Public Share or (ii) such lesser 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, in each
case net of the amount of interest which may be withdrawn for any permitted withdrawals, except as to any claims by a third party who
executed a waiver of any and all rights to seek access to the Trust Account and except as to any claims under the Company’s indemnity
of the underwriters of the Initial Public Offering against certain liabilities, including liabilities under the Securities Act of 1933,
as amended (the “Securities Act”). Moreover, in the event that an executed waiver is deemed to be unenforceable against a
third party, the Sponsor will not be responsible to the extent of any liability for such third-party claims. The Company will seek to
reduce the possibility that the Sponsor will have to indemnify the Trust Account due to claims of creditors by endeavouring to have all
vendors, service providers (except for the Company’s independent registered accounting firm), prospective target businesses and
other entities with which the Company does business, execute agreements with the Company waiving any right, title, interest or claim of
any kind in or to monies held in the Trust Account.
Liquidity and Capital Resources
As of December 31, 2025, the
Company had $683,798 in cash at bank and working capital of $349,767. The Company has incurred and expects to continue to incur significant
costs in pursuit of its financing and acquisition plans. In connection with the Company’s assessment of going concern considerations
in accordance with ASC 205-40, “Presentation of Financial Statements – Going Concern”, as of December 31, 2025, the
Company has sufficient liquidity to meet its working capital needs until a minimum of one year from the date of issuance of these financial
statements. The Company cannot assure that its plans to raise capital or consummate an initial Business Combination will be successful.
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.
F- 9
TGE Value Creative Solutions Corp
NOTES TO THE FINANCIAL STATEMENTS
NOTE 1 — DESCRIPTION OF ORGANIZATION
AND BUSINESS OPERATIONS (cont.)
Furthermore, changes to policy
implemented by the U.S. Congress, the Trump administration or any new administration have impacted and may in the future impact,
among other things, the U.S. and global economy, international trade relations, unemployment, immigration, healthcare, taxation,
the U.S. regulatory environment, inflation and other areas. For example, during the prior Trump administration, increased tariffs
were implemented on goods imported into the U.S., particularly from China, Canada, and Mexico. Historically, tariffs have led to increased
trade and political tensions, between not only the U.S. and China, but also between the U.S. and other countries in the international
community. In response to tariffs, other countries have implemented retaliatory tariffs on U.S. goods.
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 Israel-Hamas conflict and subsequent sanctions or related actions, and tariff on imports from foreign countries
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.
NOTE 2 — SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
Basis of Presentation
The accompanying financial
statements are presented in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”)
and pursuant to the rules and regulations of the United States Securities and Exchange Commission (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.
F- 10
TGE Value Creative Solutions Corp
NOTES TO THE FINANCIAL STATEMENTS
NOTE 2 — SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (cont.)
Use of Estimates
The preparation of financial
statement in conformity with U.S. 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 statement and the reported amounts of
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 $683,798
of cash at bank and no cash equivalents as of December 31, 2025 .
Investments held in Trust Account
As of December 31, 2025, the assets held in the
Trust Account, amounting to $150,109,781, were held in money market funds. All of the Company’s investments held in the Trust Account
are classified as trading securities. Gains and losses resulting from the change in fair value of investments held in the Trust Account
are included in interest earned on investments held in Trust Account in the accompanying statements of operations. The estimated fair
values of investments held in Trust Account are determined using available market information. Fair values of these investments are determined
by Level 1 inputs utilizing quoted prices (unadjusted) in active markets for identical assets. For period from June 13, 2025
(inception) to December 31, 2025, the Company did not withdraw any interest earned on the Trust Account.
Concentration of Credit Risk
Financial instruments that potentially subject
the Company to concentrations of credit risk consist of a cash account in a financial institution, which, at times, may exceed the Federal
Deposit Insurance Corporation coverage limit of $250,000. Any loss incurred or a lack of access to such funds could have a significant
adverse impact on the Company’s financial condition, results of operations, and cash flows. As of December 31, 2025, the Company
has not experienced losses on this account.
Offering
Costs Associated with the Initial Public Offering
The Company complies with the requirements of ASC 340-10-S99 and SEC Staff Accounting Bulletin (“SAB”) Topic 5A — “Expenses
of Offering.” Offering costs consist principally of professional and registration fees that are related to the Initial Public Offering.
The Company accounts for warrants in accordance with ASC 815, “Derivatives and Hedging,” and ASC 480, “Distinguishing
Liabilities from Equity,” and classifies such instruments as equity or liabilities based on an assessment of the warrant terms.
The Company allocated the proceeds from the issuance of Units (consisting of Class A ordinary shares and warrants) between the Class A
ordinary shares and warrants using a residual allocation method, whereby the fair value of the warrants is determined first, with the
remaining proceeds allocated to the Class A ordinary shares. Offering costs are allocated to the Class A ordinary shares and warrants
on the same basis as the proceeds. Offering costs allocated to the Class A ordinary shares were charged to temporary equity, and offering
costs allocated to the Public and Private Placement Warrants were charged to shareholders’ deficit, as such warrants are classified
as equity.
Transaction costs amounted
to $9,790,284, consisting of $3,000,000 of cash underwriting fee, $6,000,000 of deferred underwriting fee, and $790,284 of other offering
costs.
Income Taxes
The Company follows the
asset and liability method of accounting for income taxes under ASC 740, “Income Taxes.” Deferred tax assets and
liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statements
carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured
using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to
be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the
period that included the enactment date. Valuation allowances are established, when necessary, to reduce deferred tax assets to the
amount expected to be realized.
F- 11
TGE Value Creative Solutions Corp
NOTES TO THE FINANCIAL STATEMENTS
NOTE 2 — SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (cont.)
ASC 740 prescribes a recognition
threshold and a measurement attribute for the financial statements 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 Cayman Islands is the Company’s only major tax jurisdiction.
The Company recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense. There were no unrecognized
tax benefits and no amounts accrued for interest and penalties as of December 31, 2025. 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 an exempted
Cayman Islands company with no connection to any other taxable jurisdiction and is presently not subject to income taxes or income tax
filing requirements in the Cayman Islands or the United States. As such, the Company’s tax provision was zero for the period
presented.
Fair Value of Financial Instruments
The fair value of the Company’s
assets and liabilities, which qualify as financial instruments under FASB ASC 820, “Fair Value Measurements and Disclosures,”
approximates the carrying amounts represented in the balance sheet, primarily due to their short-term nature.
Fair value is defined as the
price that would be received for sale of an asset or paid to transfer of a liability in an orderly transaction between market participants
at the measurement date. U.S. GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair
value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level
1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). These tiers include:
●
Level 1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets;
●
Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and
●
Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
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 on the shares subject to redemption and will be accounted for as a liability until fully exercised or upon
the expiration of the 45 day option period.
F- 12
TGE Value Creative Solutions Corp
NOTES TO THE FINANCIAL STATEMENTS
NOTE 2 — SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (cont.)
Warrant Instruments
The Company accounts for the Public Warrants and Private Placement 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”. Warrants
that meet the criteria for classification as equity are recorded as a component of equity at the time of issuance, with no subsequent
remeasurement required. Direct and incremental transaction costs related to the issuance of equity-classified warrants are recorded as
a reduction to additional paid-in capital. Upon exercise, the carrying amount of the warrants is reclassified to additional paid-in capital,
and no gain or loss is recognized. If warrants expire unexercised, the carrying amount remains in equity. Accordingly, the Company evaluated
the classification of the warrant instruments and accounted for the Warrants under equity treatment at their relative fair values. There
are 7,500,000 Public Warrants and 7,064,706 Private Placement Warrants outstanding as of December 31, 2025. Warrants that meet the criteria
for classification as equity are recorded as a component of equity at the time of issuance, with no subsequent remeasurement required.
Direct and incremental transaction costs related to the issuance of equity-classified warrants are recorded as a reduction to additional
paid-in capital. Upon exercise, the carrying amount of the warrants is reclassified to additional paid-in capital, and no gain or loss
is recognized. If warrants expire unexercised, the carrying amount remains in equity.
Net income Per Ordinary Share
The Company has two classes
of shares, Class A ordinary shares and Class B ordinary shares. Income and losses are shared pro rata between the two classes
of shares. The Company complies with the accounting and disclosure requirements of ASC Topic 260, “Earnings Per Share”. Net
income per share is computed by dividing net income by the weighted average number of ordinary shares outstanding for the period. Accretion
associated with redeemable Class A ordinary shares is excluded from earnings per share as the redemption value approximates fair
value.
The Company has not considered
the effect of the 7,500,000 Public Warrants in the calculation of diluted net income per share, since the exercise of such warrants
are contingent upon the occurrence of future events and the inclusion of such warrants would be anti-dilutive.
The following table presents a reconciliation
of the numerator and denominator used to compute basic and diluted net income per ordinary share for each class of ordinary shares:
For the Period from June 13, 2025 (inception)
to December 31, 2025
Class B
Class A
Redeemable
Non-
redeemable
Basic and diluted net income per ordinary shares:
Numerator:
Allocation of net income, basic and diluted
$ 18,858
$ 126,973
Denominator:
Basic and diluted weighted average ordinary shares outstanding
742,574
5,000,000
Basic and diluted net income per ordinary share
$ 0.03
$ 0.03
F- 13
TGE Value Creative Solutions Corp
NOTES TO THE FINANCIAL STATEMENTS
NOTE 2 — SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (cont.)
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 possible 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 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,
as of December 31, 2025, Class A ordinary shares subject to possible redemption are presented at redemption value as temporary equity,
outside of the shareholders’ deficit section of the Company’s balance sheet. As of December 31, 2025, the Class A ordinary
shares subject to possible redemption reflected in the balance sheet are reconciled in the following table :
US$
Gross proceeds
150,000,000
Less:
Proceeds allocated to Public Warrants
(2,265,861 )
Proceeds allocated of the over-allotment option to Class A ordinary shares
(124,097 )
Offering costs allocated to Class A ordinary shares subject to possible redemption
(9,518,297 )
Plus:
Accretion of Class A ordinary shares subject to possible redemption
12,018,036
Class A ordinary shares subject to possible redemption at December 31, 2025
150,109,781
Recently Issued Accounting Standards
In November 2023, the
FASB issued Accounting Standards Update (“ASU”) 2023-07, “Segment reporting (Topic 280): Improvements to Reportable
Segment Disclosures” (“ASU 2023-07”). The amendments in this ASU require disclosures, on an annual and interim basis,
of significant segment expenses that are regularly provided to the chief operating decision maker (“CODM”), as well as the
aggregate amount of other segment items included in the reported measure of segment profit or loss. The ASU requires that a public entity
disclose the title and position of the CODM and an explanation of how the CODM uses the reported measure(s) of segment profit or loss
in assessing segment performance and deciding how to allocate resources. Public entities will be required to provide all annual disclosures
currently required by Topic 280 in interim periods, and entities with a single reportable segment are required to provide all the disclosures
required by the amendments in this ASU and existing segment disclosures in Topic 280. The ASU is effective for fiscal years beginning
after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted.
The Company adopted ASU 2023-07 on June 13, 2025, the date of its inception .
F- 14
TGE Value Creative Solutions Corp
NOTES TO THE FINANCIAL STATEMENTS
NOTE 3 — INITIAL PUBLIC OFFERING
Pursuant to the Initial Public
Offering, on December 22, 2025, the Company offered 15,000,000 Units at a price of $10.00 per Unit.
Each Unit will consist of one
Class A ordinary share and one-half of one redeemable warrant (“Public Warrant”). Each whole Public Warrant will entitle
the holder to purchase one Class A ordinary share at a price of $11.50 per share, subject to adjustment. Only whole warrants are
exercisable. No fractional warrants will be issued upon separation of the units and only whole warrants will trade. The warrants will
become exercisable on the later of 30 days after the completion of the initial Business Combination or 12 months from the closing
of the Initial Public Offering and will expire five years after the completion of the initial Business Combination or earlier upon
redemption or liquidation.
NOTE 4 — PRIVATE PLACEMENTS
Simultaneously with the closing
of the Initial Public Offering, the Sponsor purchased an aggregate of 5,300,000
Sponsor Private Placement Warrants at a price of $0.50 per Sponsor Private Placement Warrant ($2,650,000 in aggregate) and the underwriters
purchased an aggregate of 1,764,706 Underwriting Private Placement Warrants at a price of $0.85 per Underwriter Placement Warrant ($1,500,000
in agreement). Each Private Placement Warrant is exercisable to purchase one Class A ordinary share at a price of $11.50 per share,
subject to adjustment. The proceeds from the sale of the Private Placement Warrants will be added to the net proceeds from the Initial
Public Offering held in the Trust Account. If the Company does not complete a Business Combination within the Combination Period, the
proceeds from the sale of the Private Placement Warrants held in the Trust Account will be used to fund the redemption of the Public Shares
(subject to the requirements of applicable law) and the Private Placement Warrants will expire worthless. The Private Placement Warrants
(including the Class A ordinary shares issuable upon exercise of the Private Placement Warrants) will not be transferable, assignable
or saleable until 30 days after the completion of an Initial Business Combination, subject to certain exceptions.
NOTE 5 — SEGMENT INFORMATION
ASC Topic 280, Segment
Reporting, establishes standards for companies to report, in their financial statements, information about operating segments, products,
services, geographic areas, and major customers. Operating segments are defined as components of an enterprise that engage in business
activities from which it may recognize revenues and incur expenses, and for which separate financial information is available that is
regularly evaluated by the Company’s CODM (managers of the Sponsor), or group, in deciding how to allocate resources and assess performance.
As a Special Purpose Acquisition
Company (SPAC), the Company is formed for the sole purpose of effecting a business combination and does not conduct any operating activities
prior to the completion of the business combination. The Company does not generate any revenue and incurs only administrative and formation
expenses during this pre-combination period.
The Company’s CODM evaluates
performance and allocates resources solely based on the Company’s overall results during this pre-combination phase. As such, management
has determined that the Company operates as a single reportable segment.
The CODM assesses performance
based on net income or loss, which is reported on the statement of operations, and total assets, which are reported on the balance sheet.
Key financial metrics reviewed by the CODM include the following:
● Net Income or Loss: Primarily driven by administrative expenses and interest income on investments held
in the trust account.
● Total Assets: Comprised mainly of cash at bank and investments held in the trust account.
Until the completion of a
business combination, the Company will continue to operate as a single reportable segment.
F- 15
TGE Value Creative Solutions
Corp
NOTES TO THE FINANCIAL STATEMENTS
NOTE 6 — RELATED PARTIES
Founder Shares
On July 16, 2025, the
Sponsor purchased 5,750,000 of the Company’s Class B ordinary shares (the “Founder Shares”) in exchange for a capital
contribution of $25,000 that was paid by the Sponsor for deferred offering costs. The Founder Shares include an aggregate of up to 750,000
shares subject to forfeiture to the extent that the underwriters’ over-allotment is not exercised in full or in part, so that the
number of Founder Shares will equal, on an as-converted basis, approximately 25% of the Company’s issued and outstanding ordinary
shares after the Initial Public Offering. On December 22, 2025, the underwriters determined the over-allotment option will not be exercised
in full or in part. As such, the sponsor forfeited 750,000 Class B ordinary shares (including the forfeiture of 93,750 shares out of 718,750
founder shares held by the directors, officers and advisors of the Sponsor).
On December 19, 2025, the Sponsor
transferred a total of 625,000 Founder Shares to directors, officers and advisors of Sponsor’s affiliates, at a price of $0.005
per share. The sale of the Founders Shares to each of the directors, officers and advisors of Sponsor’s affiliates is in the scope
of FASB ASC Topic 718, “Compensation-Stock Compensation” (“ASC 718”). Under ASC 718, stock-based compensation
associated with equity-classified awards is measured at fair value upon the grant date. The fair value of the 625,000 shares granted to
the directors, officers and advisors of Sponsor’s affiliates was $3,152,000 or $5.04 per share. The Founders Shares were granted
subject to a performance condition (i.e., the occurrence of a Business Combination). Compensation expense related to the Founders Shares
is recognized only when the performance condition is probable of occurrence under the applicable accounting literature in this circumstance.
As of December 31, 2025, the Company determined that a Business Combination is not considered probable, and, therefore, no stock-based
compensation expense has been recognized. Stock-based compensation would be recognized at the date a Business Combination is considered
probable (i.e., upon consummation of a Business Combination) in an amount equal to the number of Founders Shares times the grant date
fair value per share (unless subsequently modified) less the amount initially received for the purchase of the Founders Shares.
The Sponsor has agreed, subject
to limited exceptions, not to transfer, assign or sell any of the Founder Shares until the earlier to occur of: (A) six months
after the completion of the initial Business Combination or earlier if, subsequent to the initial Business Combination, the closing price
of the Class A ordinary shares equals or exceeds $12.00 per share (as adjusted for share sub-divisions, share capitalizations, reorganizations,
recapitalizations and the like) for any 20 trading days within any 30-trading day period commencing at least 150 days after
our initial business combination, and (B) the date following the completion of the initial Business Combination on which we complete
a liquidation, merger, share exchange or other similar transaction that results in all of our shareholders having the right to exchange
their Class A ordinary shares for cash, securities or other property.
Promissory Note — Related Party
On July 31, 2025, the
Sponsor issued an unsecured promissory note to the Company (the “Promissory Note”), pursuant to which the Company may borrow
up to an aggregate principal amount of $250,000. The Promissory Note is non-interest bearing. As of December 31, 2025, there was $150,426
outstanding borrowings under the Promissory Note.
F- 16
TGE Value Creative Solutions Corp
NOTES TO THE FINANCIAL STATEMENTS
NOTE 6 — RELATED PARTIES (cont.)
Administrative Services Agreement
Commencing on the date the
Units are first listed on the New York Stock Exchange, the Company has agreed to pay the Sponsor or an affiliate a total of $2,500
per month for office space, utilities and secretarial and administrative support. Upon completion of the Initial Business Combination
or the Company’s liquidation, the Company will cease paying these monthly fees.
As of December 31, 2025, there
is $806 in due to related party related to the agreement. The Company incurred $806 for the period from June 13, 2025 (inception) through
December 31, 2025. Amounts have been included in formation, general and administrative expenses in the accompanying statement of operations.
Working Capital Loans
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, loan the Company funds as may be required (“Working Capital Loans”). Such Working
Capital Loans would be evidenced by promissory notes. The notes may be repaid upon completion of a Business Combination, without interest,
or, at the lender’s discretion, up to $2,000,000 of the notes may be converted upon completion of a Business Combination into warrants
at a price of $0.50 per warrant. Such warrants would be identical to the Private Placement Warrants. 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 December 31, 2025, there were no amounts outstanding
under the Working Capital Loans.
NOTE 7 — COMMITMENTS AND CONTINGENCIES
Registration Rights
The holders of the Founder
Shares, Private Placement Warrants and warrants that may be issued upon conversion of Working Capital Loans (and any ordinary shares issuable
upon the exercise of the Private Placement Warrants or warrants issued upon conversion of the Working Capital Loans and upon conversion
of the Founder Shares) will be entitled to registration rights pursuant to a registration rights agreement to be signed prior to or on
the effective date of Initial Public Offering requiring the Company to register such securities for resale (in the case of the Founder
Shares, only after conversion to Class A ordinary shares).The holders of these securities will be entitled to make up to three demands, excluding
short form registration 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 completion of a Business Combination and rights to require
the Company to register for resale such securities pursuant to Rule 415 under the Securities Act. However, the registration rights
agreement provides that the Company will not be required to effect or permit any registration or cause any registration statement to become
effective until the securities covered thereby are released from their lock-up restrictions. The Company will bear the expenses incurred
in connection with the filing of any such registration statements.
F- 17
TGE Value Creative Solutions Corp
NOTES TO THE FINANCIAL STATEMENTS
NOTE 7 — COMMITMENTS AND CONTINGENCIES
(cont.)
Underwriting Agreement
The Company granted the underwriters
a 45-day option from the date of Initial Public Offering to purchase up to 2,250,000 additional Units to cover over-allotments, if
any, at the Initial Public Offering price less the underwriting discounts and commissions. As of December 31, 2025, the overallotment
option has not been exercised.
The underwriters were paid
a cash underwriting discount of $1,500,000 ($0.10 per Unit offered in the Initial Public Offering). Also, the underwriters were entitled
on 1.0%, or $1,500,000, to invest in the purchase of private warrants of the Company on the closing date of the Initial Public Offering.
Additionally, underwriters will be entitled to a deferred fee of 4.0% of the remaining amounts held in the Trust Account at the closing
of the completion of the Business Combination, subject to the terms of the underwriting agreement.
NOTE 8 — SHAREHOLDER’S (DEFICIT)
EQUITY
Preference Shares — The
Company is authorized to issue 5,000,000 preference shares with a par value of $0.0001 per share with such designations, voting and other
rights and preferences as may be determined from time to time by the Company’s board of directors. As of December 31, 2025, there
were no preference shares issued or outstanding.
Class A Ordinary
Shares - The Company is authorized to issue 500,000,000 Class A ordinary shares with a par value of $0.0001 per
share. Holders of Class A ordinary shares are entitled to one vote for each share. As of December 31, 2025, there were no Class A
ordinary shares issued or outstanding, excluding 15,000,000 Class A ordinary shares subject to possible redemption.
Class B Ordinary
Shares — The Company is authorized to issue 50,000,000 Class B ordinary shares with a par value of $0.0001
per share. Holders of Class B ordinary shares are entitled to one vote for each share. On December 22, 2025, the underwriters determined
the over-allotment option will not be exercised in full or in part. As such, the sponsor forfeited 750,000 Class B ordinary shares (including
the forfeiture of 93,750 shares out of 718,750 founder shares held by the directors, officers and advisors of the Sponsor). As of December
31, 2025, there were 5,000,000 Class B ordinary shares issued and outstanding.
Only holders of the Class B
ordinary shares will have the right to vote on the election of directors prior to the Business Combination. Holders of Class A ordinary
shares and holders of Class B ordinary shares will vote together as a single class on all matters submitted to a vote of our shareholders
except as otherwise required by law. In connection with our initial business combination, the Company may enter into a shareholders’
agreement or other arrangements with the shareholders of the target or other investors to provide for voting or other corporate governance
arrangements that differ from those in effect upon completion of this offering.
F- 18
TGE Value Creative Solutions Corp
NOTES TO THE FINANCIAL STATEMENTS
NOTE 8 — SHAREHOLDER’S DEFICIT
(cont.)
The Class B ordinary shares will
convert into Class A ordinary shares concurrently with or immediately following the initial Business Combination, or earlier at
the option of the holder, on a one-for-one basis, subject to adjustment for share sub-divisions, share capitalizations,
reorganizations, recapitalizations and the like, and subject to further adjustment as provided herein. In the case that additional
Class A ordinary shares or equity-linked securities are issued or deemed issued in connection with the initial Business
Combination, the number of Class A ordinary shares issuable upon conversion of all founder shares will equal, in the aggregate,
25% of the sum of (i) the total number of Class A ordinary shares issued and outstanding upon completion of the Initial
Public Offering, plus (ii) the total number of Class A ordinary shares issuable upon conversion of the Class B
ordinary shares issued and outstanding upon the completion of the Initial Public Offering, plus (iii) the total number of
Class A ordinary shares issued, or deemed issued or issuable upon conversion or exercise of any equity-linked securities or
rights issued or deemed issued, by the Company in connection with or in relation to the consummation of the initial Business
Combination (including securities issued or issuable pursuant to forward purchase agreements or backstop arrangements we may enter
into prior to or following consummation of this offering but excluding the forward purchase warrants), excluding any Class A
ordinary shares or equity-linked securities exercisable for or convertible into Class A ordinary shares issued, or to be
issued, to any seller in the initial Business Combination and any private placement warrants issued to the Sponsor, officers or
directors upon conversion of working capital loans, minus (iv) the number of Class A ordinary shares redeemed by public
shareholders; provided that such conversion of founder shares will never occur on a less than one-for-one basis.
As of December 31, 2025, there
were 14,564,706 warrants outstanding, including 7,500,000 Public Warrants, 5,300,000 Sponsor Private Warrant and 1,764,706 Underwriter
Private Placement Warrants. Public Warrants may only be exercised for a whole number of shares. No fractional warrants will be issued
upon separation of the Units and only whole warrants will trade. The Public Warrants will become exercisable on the later of (a) 30 days
after the completion of a Business Combination and (b) 12 months from the closing of the Initial Public Offering. The Public
Warrants will expire five years after the completion of a Business Combination or earlier upon redemption or liquidation.
The Company will not be obligated
to deliver any Class A ordinary shares pursuant to the exercise of a warrant and will have no obligation to settle such warrant exercise
unless a registration statement under the Securities Act covering the issuance of Class A ordinary shares issuable upon exercise
of the warrants is then effective and a current prospectus relating to those Class A ordinary shares is available, subject to the
Company satisfying its obligations with respect to registration, or a valid exemption from registration is available. No warrant will
be exercisable for cash or on a cashless basis, and the Company will not be obligated to issue any shares to holders seeking to exercise
their warrants, unless the issuance of the shares upon such exercise is registered or qualified under the securities laws of the state
of residence of the exercising holder, or an exemption from registration is available.
The Company has agreed that
as soon as practicable, but in no event later than 30 business days after the closing of a Business Combination, the Company will
use its best efforts to file with the SEC, and will use its best efforts to have declared effective within 60 business days following
the closing of its Business Combination, a registration statement covering the issuance of Class A ordinary shares issuable upon
exercise of the warrants and to maintain a current prospectus relating to those Class A ordinary shares until the warrants expire
or are redeemed. Notwithstanding the above, if the Class A ordinary shares are at the time of any exercise of a warrant not listed
on a national securities exchange such that it satisfies the definition of a “covered security” under Section 18(b)(1) of
the Securities Act, the Company may, at its 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 the Company so elects, the Company will
not be required to file or maintain in effect a registration statement, but will use its best efforts to register or qualify the shares
under applicable blue sky laws to the extent an exemption is not available.
F- 19
TGE Value Creative Solutions
Corp
NOTES TO THE FINANCIAL STATEMENTS
NOTE 8
— SHAREHOLDER’S DEFICIT (cont.)
Redemption of Warrants When
the Price per Class A Ordinary Shares Equals or Exceeds $18.00 — Once the warrants become exercisable, the Company
may redeem the outstanding Public Warrants:
● in whole and not in part;
● at a price of $0.01 per Public Warrant;
● upon a minimum of 30 days’ prior written notice
of redemption, or the 30-day redemption period to each warrant holder; and
● if, and only if, the closing price of our Class A ordinary
shares equals or exceeds $18.00 per share (as adjusted for stock splits, stock capitalizations, reorganizations, recapitalizations and
the like and for certain issuances of ordinary shares and equity-linked securities for capital raising purposes in connection with the
completion of our initial business combination as described elsewhere in this prospectus) (which is referred to as the “Reference
Value”) for any 20 trading days within a 30-trading day period ending on the third trading day prior to the date
on which the Company sends the notice of redemption to the warrant holders.
The Company will not redeem
the Public Warrants for cash unless a registration statement under the Securities Act covering the issuance of the Class A ordinary
shares issuable upon exercise of the public warrants is then effective and a current prospectus relating to those Class A ordinary
shares is available throughout the 30-day redemption period or the Company has elected to require the exercise of the public warrants
on a cashless basis. If and when the Public Warrants become redeemable by the Company, it may exercise its redemption right even if the
Company is unable to register or qualify the underlying securities for sale under all applicable state securities laws. As a result, the
Company may redeem warrants even if the holders are otherwise unable to exercise their warrants.
If the Company calls the Public
Warrants for redemption as described above, the Company will have the option to require all holders that wish to exercise such warrants
to do so on a “cashless basis.” In such event, each holder would pay the exercise price by surrendering the warrants for that
number of Class A ordinary shares equal to the quotient obtained by dividing (x) the product of the number of Class A ordinary
shares underlying the warrants, multiplied by the excess of the “fair market value” (as defined below) of the shares of Class A
ordinary shares over the exercise price of the public warrants by (y) the fair market value. The “fair market value”
means the volume weighted average price of the Class A ordinary shares as reported during the ten (10) trading days ending on
the trading day prior to the date on which the notice of redemption is sent to the holder of the public warrants or its securities
broker or intermediary.
The Private Placement Warrants
will be identical to the Public Warrants underlying the Units being sold in the Initial Public Offering, except that the Private
Placement Warrants and the Class A ordinary shares issuable upon the exercise of the Private Placement Warrants will not be transferable,
assignable or saleable until 30 days after the completion of a Business Combination, subject to certain limited exceptions. If transferred
to holders other than the initial purchasers or their permitted transferees, the Private Placement Warrants will become redeemable and
exercisable on the same terms as the Public Warrants. This change in terms does not affect the classification of the Private Placement
Warrants as equity under ASC 815-40, as no cash settlement is required except in connection with a change of control event. The Private
Placement Warrants remain indexed to the Company’s own stock, and all settlement provisions comply with ASC 815-40.
F- 20
TGE Value Creative Solutions
Corp
NOTES TO THE FINANCIAL STATEMENTS
NOTE 9 — 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.
Recurring Fair Value
Measurements
The following table presents
information about the Company’s recurring fair value measurements as of December 31, 2025, and indicates the fair value hierarchy
of the valuation inputs the Company utilized to determine such fair value:
Level
December 31,
2025
US$
Assets:
Investments held in Trust Account
1
150,109,781
Liabilities:
Over-allotment option liability
3
—
The following table presents
the change in fair value of Level 3 recurring fair value measurements:
Level 3
US$
Balance as of June 13, 2025 (inception)
—
Over-allotment option liability – December 22, 2025
126,000
Change in fair value
(126,000 )
Balance as of December 31, 2025
—
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
liability is measured at fair value at inception and on a recurring basis, with changes in fair value presented within change in fair
value of over-allotment liability in the statement of operations.
F- 21
TGE Value Creative Solutions
Corp
NOTES TO THE FINANCIAL STATEMENTS
NOTE 9 — FAIR VALUE MEASUREMENTS
(cont.)
A Black-Scholes model was
used to value the over-allotment option. The Company estimates the volatility of its ordinary share based on historical volatility that
matches the expected remaining life of the option. The risk-free interest rate is based on the U.S. Constant Maturity Treasury rates on
the grant date for a maturity similar to the expected remaining life of the option. The expected life of the option is assumed to be equivalent
to their remaining contractual term. The following is a summary of key inputs utilized:
Over-allotment Option
December 22, 2025
Unit price
$ 9.93
Exercise price
$ 10.00
Risk-free rate
3.76 %
Estimated volatility
5.38 %
Time to expiration
0.108
Non- Recurring Fair
Value Measurements
Upon consummating the Initial Public Offering
on December 22, 2025, the Public Warrants were valued using a Black-Scholes Simulation Model, resulting in a fair value of $2,265,861.
The Public Warrants have been classified within shareholders’ deficit and will not require remeasurement after issuance. The following
table presents the quantitative information regarding market assumptions used in the Level 3 valuation of the Public Warrants:
December 22,
2025
Implied ordinary share price
$ 9.78
Exercise price
$ 11.50
Simulation term (years)
7.00
Risk-free rate
3.93 %
Estimated implied volatility
1.94 %
Market adjustment
29.52 %
Calculated value per warrant
$ 0.31
NOTE 10 — SUBSEQUENT EVENTS
The Company evaluated subsequent
events and transactions that occurred after the balance sheet date through the date that the financial statements were issued. Based
upon this review, other than noted below, the Company did not identify any subsequent events that would have required adjustment or disclosure
in the financial statements.
F- 22
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.