Item 1. Financial Statements
Item
1. Financial Statements
BLUE
WATER ACQUISITION CORP. III
CONDENSED
BALANCE SHEETS
June 30,
December 31,
2025
2024
(unaudited)
ASSETS
Current Assets:
Cash
$ 1,039,666
$ —
Prepaid expenses
14,100
—
Due from related party
28,715
—
Total Current Assets
1,082,481
—
Non-current Assets:
Cash and marketable securities held in Trust Account
253,556,881
—
Deferred offering costs
—
25,000
Total Non-current Assets
253,556,881
25,000
TOTAL ASSETS
$ 254,639,362
$ 25,000
LIABILITIES, ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION AND SHAREHOLDERS’ DEFICIT
Current Liabilities:
Accounts payable
$ 9,932
$ 7,036
Accrued expenses
4,252
15,000
Accrued offering costs
—
25,000
Due to related party
8,905
—
Administrative services fee – related party
6,333
—
Promissory note – related party
—
1,505
Total Current Liabilities
29,422
48,541
Non-current Liabilities:
Deferred underwriter fee liability
8,855,000
Total Non-current Liabilities
8,855,000
—
TOTAL LIABILITIES
8,884,422
48,541
Commitments and Contingencies (Note 7)
-
Class A ordinary shares subject to possible redemption; 25,300,000 and 0 shares issued and outstanding subject to possible redemption at redemption value of $ 10.00 per share, as of June 30, 2025 and December 31, 2024, respectively
253,556,881
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; 485,000,000 shares authorized; 683,000 and 0 shares issued and outstanding (excluding 25,300,000 and 0 shares subject to possible redemption) as of June 30, 2025 and December 31, 2024, respectively
68
—
Class B ordinary shares, $ 0.0001
par value; 10,000,000
shares authorized; 6,325,000
and 5,750,000 shares issued and outstanding as of June 30,
2025 and December 31, 2024, respectively
633
575
Common stock, value
633
575
Additional paid-in capital
—
24,425
Accumulated deficit
( 7,802,642 )
( 48,541 )
Total Shareholders’ Deficit
( 7,801,941 )
( 23,541 )
TOTAL LIABILITIES, ORDINARY SUBJECT TO POSSIBLE REDEMPTION AND SHAREHOLDERS’ DEFICIT
$ 254,639,362
$ 25,000
The
accompanying notes are an integral part of these unaudited condensed financial statements.
1
BLUE
WATER ACQUISITION CORP. III
CONDENSED
STATEMENTS OF OPERATIONS
(UNAUDITED)
Three Months
Six Months
Ended
Ended
June 30, 2025
June 30, 2025
Operating expenses:
Formation, general and administrative expenses
$ 89,301
$ 165,123
Legal and accounting expenses
12,723
12,723
Administrative services fee – related party
6,333
6,333
Insurance expense
4,132
4,132
Total operating expenses
112,489
188,311
Loss from operations
( 112,489 )
( 188,311 )
Other income:
Interest income on marketable securities held in Trust Account
556,881
556,881
Other income
556,881
556,881
Net income
$ 444,392
$ 368,570
Weighted average shares outstanding of redeemable Class A ordinary shares
5,282,418
2,655,801
Basic and diluted net income per share, redeemable Class A ordinary shares
$ 0.83
$ 1.64
Weighted average shares outstanding of non-redeemable Class A and Class B ordinary shares
6,025,297
5,888,409
Basic and diluted net loss per share, non-redeemable Class A and Class B ordinary shares
$ ( 0.65 )
$ ( 0.68 )
The
accompanying notes are an integral part of these unaudited condensed financial statements.
2
BLUE
WATER ACQUISITION CORP. III
CONDENSED
STATEMENTS OF CHANGES IN ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION AND SHAREHOLDERS’ DEFICIT
(UNAUDITED)
FOR
THE THREE AND SIX MONTHS ENDED JUNE 30, 2025
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Deficit
Deficit
Class A ordinary shares
subject to possible
Additional
Total
redemption
Class A ordinary shares
Class B ordinary shares
Paid-in
Accumulated
Shareholders’
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Deficit
Deficit
Balance – January 1, 2025
—
$ —
—
$ —
5,750,000
$ 575
$ 24,425
$ ( 48,541 )
$ ( 23,541 )
Net loss
—
—
—
—
—
—
—
( 75,822 )
( 75,822 )
Balance – March 31, 2025
—
$ —
—
$ —
5,750,000
$ 575
$ 24,425
$ ( 124,363 )
$ ( 99,363 )
Balance
—
$ —
—
$ —
5,750,000
$ 575
$ 24,425
$ ( 124,363 )
$ ( 99,363 )
Share recapitalization
—
—
—
—
575,000
58
( 58 )
—
—
Issuance of Class A ordinary shares in IPO
25,300,000
235,239,792
—
—
—
—
3,340,119
—
3,340,119
Sale of private placement units
—
—
683,000
68
—
—
6,829,932
—
8,830,000
Remeasurement of Class A ordinary shares subject to possible redemption
—
18,317,089
—
—
—
—
( 10,194,418 )
( 8,122,671 )
( 18,317,089 )
Net income
—
—
—
—
—
—
—
444,392
444,392
Net income (loss)
—
—
—
—
—
—
—
444,392
444,392
Balance – June 30, 2025
25,300,000
$ 253,556,881
683,000
$ 68
6,325,000
$ 633
$ —
$ ( 7,802,642 )
$ ( 7,801,941 )
Balance
25,300,000
$ 253,556,881
683,000
$ 68
6,325,000
$ 633
$ —
$ ( 7,802,642 )
$ ( 7,801,941 )
The
accompanying notes are an integral part of these unaudited condensed financial statements.
3
BLUE
WATER ACQUISITION CORP. III
CONDENSED
STATEMENTS OF CASH FLOWS
(UNAUDITED)
Six Months
Ended
June 30,
2025
Cash Flows from Operating Activities:
Net income
$ 368,570
Adjustments to reconcile net loss to net cash used in operating activities:
Formation, general and administrative costs paid by Sponsor under promissory note – related party
101,708
Interest and dividend income on cash and marketable securities held in Trust Account
( 556,881 )
Changes in operating assets and liabilities:
Prepaid expenses
( 8,267 )
Accounts payable
2,896
Accrued expenses
( 10,748 )
Administrative support fee – related party
6,333
Due to related party
8,905
Net cash used in operating activities
( 87,484 )
Cash Flows from Investing Activities:
Investment in Trust Account
( 253,000,000 )
Net cash used in investing activities
( 253,000,000 )
Cash Flows from Financing Activities:
Proceeds from issuance of Class A ordinary shares
253,000,000
Proceeds from sale of private placement units
6,830,000
Payment of underwriting fees and reimbursements
( 5,135,000 )
Payment of promissory note – related party
( 242,397 )
Due from related party, net
( 28,715 )
Payment of deferred offering costs
( 296,738 )
Net cash provided by financing activities
254,127,150
Net Change in Cash
1,039,666
Cash – Beginning of period
—
Cash – End of period
$ 1,039,666
Supplemental Non-Cash Investing and Financing Activities:
Remeasurement of Class A ordinary shares subject to possible redemption
$ 18,317,089
Deferred offering costs paid by Sponsor under promissory note – related party
$ 93,450
Prepaid expenses paid by Sponsor under promissory note – related party
$ 5,833
The
accompanying notes are an integral part of these unaudited condensed financial statements.
4
BLUE
WATER ACQUISITION CORP. III
NOTES
TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
JUNE
30, 2025
Note
1 — Organization and Business Operations
Blue
Water Acquisition Corp. III (the “Company”) is a blank check company incorporated as a Cayman Islands exempted company on
November 1, 2024. The Company was incorporated for the purpose of effecting a merger, amalgamation, share exchange, asset acquisition,
share purchase, reorganization or similar business combination with one or more businesses (the “Business Combination”).
The Company has not selected any specific Business Combination target, and the Company has not, nor has anyone on its behalf, engaged
in any substantive discussions, directly or indirectly, with any Business Combination target with respect to an initial Business Combination
with the Company.
As
of June 30, 2025, the Company has not commenced any operations. All activity for the period from November 1, 2024 (inception) through
June 30, 2025 relates to the Company’s formation and its initial public offering (the “Initial Public Offering”), as
discussed in Note 3, and subsequent to the Initial Public Offering, identifying a target company
for a Business Combination. The Company will not generate any operating revenues until after the completion of its initial Business Combination,
at the earliest. The Company may generate non-operating income in the form of interest income on cash and cash equivalents and dividend
income from marketable securities purchased from the proceeds derived from the Initial Public Offering. The Company has selected December
31 as its fiscal year end.
On
June 11, 2025, the Company consummated the Initial Public Offering of 25,300,000 units (the “Units” and, with respect to
the Class A ordinary shares included in the Units, the “Public Shares”), which includes the full exercise by
the underwriters of their over-allotment option in the amount of 3,300,000 Units, at $ 10.00 per Unit, generating gross proceeds of $ 253,000,000 .
Each Unit consists of one Class A ordinary share and one-half of one redeemable warrant (each, a “Public Warrant”).
Simultaneously
with the closing of the Initial Public Offering, the Company consummated the sale of 683,000 units (the “Private Placement Units”
and, with respect to the Class A ordinary shares included in the Private Placement Units, the “Private Placement
Shares”) at a price of $ 10.00 per Private Placement Unit, in a private placement to the Company’s sponsor, Blue Water Acquisition
III LLC (the “Sponsor”), and BTIG, LLC, the representative of the underwriters in the Initial Public Offering, generating
gross proceeds of $ 6,830,000 . Each Private Placement Unit consists of one Class A ordinary share and one-half of one redeemable warrant
(the “Private Placement Warrants” and together with the Public Warrants, the “Warrants”). 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 $ 14,420,089 , consisting of $ 5,060,000 of cash underwriting fee, $ 8,855,000 of deferred underwriting fee, and $ 505,089
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 the Private Placement Units, although substantially all of the net proceeds are intended to be generally
applied toward consummating a Business Combination (less deferred underwriting commissions).
The
Business Combination must be with one or more target businesses that together have a fair market value equal to at least 80% of the net
balance in the Trust Account (as defined below) (excluding the amount of deferred underwriting discounts held and taxes payable
on the income earned on the Trust Account) at the time of the signing of an agreement to enter into a Business Combination. However,
the Company will only complete a Business Combination if the post-Business Combination company owns or acquires 50% or more of the outstanding
voting securities of the target or otherwise acquires a controlling interest in the target 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”). There is no
assurance that the Company will be able to successfully effect a Business Combination.
Following
the closing of the Initial Public Offering, on June 11, 2025, an amount of $ 253,000,000
($ 10.00
per Unit) from the net proceeds of the sale of the Units and the sale of the Private Placement Units, was placed in the trust
account (the “Trust Account”), with Continental Stock Transfer & Trust Company acting as trustee. The funds are
initially held in cash, including demand deposit accounts at a bank, or invested only in U.S. government treasury obligations with a
maturity of 185 days or less or in money market funds meeting certain conditions under Rule 2a-7 under the Investment Company Act,
which invest only in direct U.S. government treasury obligations; the holding of these assets in this form is intended to be
temporary and for the sole purpose of facilitating the intended Business Combination. To mitigate the risk that the Company might be
deemed to be an investment company for purposes of the Investment Company Act, which risk increases the longer that the Company
holds investments in the Trust Account, the Company may, at any time (based on management team’s ongoing assessment of all
factors related to the potential status under the Investment Company Act), instruct the trustee to liquidate the investments held in
the Trust Account and instead to hold the funds in the Trust Account in cash or in an interest bearing demand deposit account at a
bank. Except with respect to interest earned on the funds held in the Trust Account that may be released to the Company to pay its
taxes, if any, the proceeds from the Initial Public Offering and the sale of the Private Placement Units will not be released from
the Trust Account until the earliest of (i) the completion of the Company’s initial Business Combination, (ii) the redemption
of the Company’s Public Shares if the Company is unable to complete the initial Business Combination within 24 months from the
closing of the Initial Public Offering or by such earlier liquidation date as the Company’s board of directors may approve
(the “Completion Window”), subject to applicable law, or (iii) the redemption of the Company’s Public Shares
properly submitted in connection with a shareholder vote to amend the Company’s amended and restated memorandum and articles
of association to (A) modify the substance or timing of the Company’s obligation to allow redemption in connection with the
initial Business Combination or to redeem 100 %
of the Company’s Public Shares if the Company has not consummated an initial Business Combination within the Completion Window
or (B) with respect to any other material provisions relating to shareholders’ rights or pre-initial Business Combination
activity. The proceeds deposited in the Trust Account could become subject to the claims of the Company’s creditors, if any,
which could have priority over the claims of the Company’s public shareholders.
5
The
Company will provide the Company’s public shareholders with the opportunity to redeem all or a portion of their Public Shares,
regardless of whether they abstain, vote for, or vote against, the initial Business Combination upon completion of the initial Business
Combination either (i) in connection with a general meeting called to approve the initial Business Combination or (ii) without a shareholder
vote by means of a tender offer. The decision as to whether the Company will seek shareholder approval of a proposed initial Business
Combination or conduct a tender offer will be made by the Company, solely in its discretion. The public shareholders will be entitled
to redeem their shares at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account calculated
as of two business days prior to the consummation of the initial Business Combination, including interest earned on the funds held in
the Trust Account (less taxes payable (but without deduction for any excise or similar tax that may be due or payable)), divided by the
number of then outstanding Public Shares, subject to the limitations. The amount in the Trust Account is initially anticipated to be
$ 10.00 per Public Share. The ordinary shares subject to redemption will be recorded at redemption value and classified as temporary equity
upon the completion of the Initial Public Offering, in accordance with Financial Accounting Standards Board (“FASB”) Accounting
Standards Codification (“ASC”) Topic 480, “Distinguishing Liabilities from Equity.”
The
Company will have only the duration of the Completion Window to complete the initial Business Combination. However, if the Company is
unable to complete its initial Business Combination within the Completion Window, the Company will 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 (net of amounts withdrawn
to pay the Company’s taxes (but without deduction for any excise or similar tax that may be due or payable) and up to $ 100,000
of interest to pay dissolution expenses), divided by the number of then outstanding Public Shares, which redemption will constitute full
and complete payment for the Public Shares and completely extinguish public shareholders’ rights as shareholders (including the
right to receive further liquidation or other distributions, if any), subject to the Company’s obligations under Cayman Islands
law to provide for claims of creditors and subject to the other requirements of applicable law.
The
Sponsor, officers and directors have entered into a letter agreement with the Company, pursuant to which they agreed to waive their redemption
rights with respect to any shares held by them in connection with the completion of the initial Business Combination. Additionally, the
Sponsor, officers and directors agreed to waive their rights to liquidating distributions from the Trust Account with respect to their
founder shares and Private Placement Shares if the Company fails to complete the initial Business Combination within the prescribed time
frame, although they will be entitled to liquidating distributions from assets outside the Trust Account. If the Company does not complete
the initial Business Combination within the prescribed time frame, the Private Placement Units (and the securities comprising such units)
will be worthless. Furthermore, the Sponsor, officers and directors 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) one year after the completion of
the initial Business Combination or (ii) the date following the completion of the initial Business Combination on which the Company completes
a liquidation, merger, share exchange or other similar transaction that results in all of the Company’s shareholders having the
right to exchange their ordinary shares for cash, securities or other property. Notwithstanding the foregoing, (1) if 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 the initial
Business Combination or (2) if the Company consummates a transaction after its initial business combination which results in the Company’s
shareholders having the right to exchange their shares for cash, securities or other property, the founder shares will be released from
the lock-up. The Private Placement Units (including the securities comprising such units and the Class A ordinary shares issuable upon
exercise of the Private Placement Warrants) will not be transferable until 30 days following the completion of the initial Business Combination.
Because each of the officers and directors will own ordinary shares or units directly or indirectly, they may have a conflict of interest
in determining whether a particular target business is an appropriate business with which to effectuate the initial business combination.
The
Company’s Sponsor agreed that it will be liable to the Company if and to the extent any claims by a third party for services rendered
or products sold to the Company, or a prospective target business with which the Company has entered into a written letter of intent,
confidentiality or other similar agreement or Business Combination agreement, reduce the amount of funds in the Trust Account to below
the lesser of (i) $ 10.00 per Public Share and (ii) the actual amount per Public Share held in the Trust Account as of the date of the
liquidation of the Trust Account, if less than $ 10.00 per share due to reductions in the value of the trust assets, less taxes payable
(but without deduction for any excise or similar tax that may be due or payable), provided that such liability will not apply to any
claims by a third party or prospective target business who executed a waiver of any and all rights to the monies held in the Trust Account
(whether or not such waiver is enforceable) nor will it apply to any claims under 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”). However, the Company has not asked the Sponsor to reserve for such indemnification obligations, nor has the Company independently
verified whether the Sponsor has sufficient funds to satisfy its indemnity obligations and the Company believes that the Sponsor’s
only assets are securities of the Company. Therefore, the Company cannot assure that the Sponsor would be able to satisfy those obligations.
6
Liquidity,
Capital Resources and Going Concern
As
of June 30, 2025, the Company had $ 1,039,666 of cash and working capital of $ 1,053,059 .
The
Company’s liquidity needs through June 30, 2025 had been satisfied through a payment from the Sponsor of $ 25,000 for Class B ordinary
shares, par value $ 0.0001 per share (“founder shares”) (see Note 6), the Initial Public Offering and the sale of the
Private Placement Units. Additionally, the Company drew on an unsecured promissory note to pay certain offering costs, which was paid in full in connection with the consummation of the Initial Public Offering.
The
Company has incurred and expects to continue to incur significant costs in pursuit of its financing and acquisition plans. The
Company lacks the financial resources it needs to sustain operations for a reasonable period of time, which is considered to be one
year from the issuance date of the financial statement. Although no formal agreement exists, the Sponsor is committed to extend
Working Capital Loans (defined in Note 6) as needed. The Company cannot assure that its plans to consummate an
initial Business Combination will be successful.
These
factors, among others, raise substantial doubt about the Company’s ability to continue as a going concern one year from the date
this financial statement is issued. This financial statement does not include any adjustments that might result from the outcome of this
uncertainty.
Note
2 — Significant Accounting Policies
Basis
of Presentation
The
accompanying financial statement is 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 Status
The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart Our
Business Startups Act of 2012 (the “JOBS Act”), and it may take advantage of certain exemptions from various reporting requirements
that are applicable to other public companies that are not emerging growth companies including, but not limited to, not being required
to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act, reduced disclosure obligations regarding
executive compensation in its periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory
vote on executive compensation and shareholder approval of any golden parachute payments not previously approved.
Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting
standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do
not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting
standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements
that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of
such extended transition period, which means that when a standard is issued or revised and it has different application dates for public
or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies
adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public company which
is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult
or impossible because of the potential differences in accounting standards used.
Use
of Estimates
The
preparation of financial statements in conformity with 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 statements
and the reported amounts of expenses during the reporting period. Actual results could differ 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 $ 1,039,666
and $ 0 in cash, and no
cash equivalents as of June 30, 2025 and December 31, 2024, respectively.
7
Cash
Held in Trust Account
As
of June 30, 2025 and December 31, 2024, the assets held in Trust Account, amounting to $ 253,556,881
and $ 0 , respectively, were held in cash in a demand deposit account.
Offering
Costs Associated with the Initial Public Offering
The
Company complies with the requirements of the ASC 340-10-S99 and SEC Staff Accounting Bulletin Topic 5A, “Expenses of Offering.”
Offering costs consist principally of professional and registration fees that are related to the Initial Public Offering. FASB ASC 470-20,
“Debt with Conversion and Other Options,” addresses the allocation of proceeds from the issuance of convertible debt into
its equity and debt components. The Company applies this guidance to allocate Initial Public Offering proceeds from the Units between
Class A ordinary shares and Warrants, using the residual method by allocating Initial Public Offering proceeds first to assigned value
of the Warrants and then to the Class A ordinary shares. Offering costs allocated to the Class A ordinary shares were charged to temporary
equity, and offering costs allocated to the Public Warrants and Private Placement Units were charged to shareholders’ deficit as
Public Warrants and Private Placement Warrants after management’s evaluation were accounted for under equity treatment.
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”. Accordingly,
the Company evaluated classified the warrant instruments under equity treatment at their relative fair values.
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,” approximate 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.
Net
income (loss) per ordinary share
The
Company has two classes of shares, non-redeemable Class A ordinary shares and Class B ordinary shares and redeemable Class A ordinary
shares. Non-redeemable Class A ordinary shares are the Class A ordinary shares underlying the Private Placement Units sold in the private
placement and do not have redemption rights to the amounts held in the Trust Account. Class B ordinary shares are the founder shares
which do not have redemption rights on the amounts held in the Trust Account. Redeemable Class A ordinary shares are the Class A ordinary
shares underlying the Units issued at the Initial Public Offering and have redemption rights to the amounts held in the Trust Account.
The
Company complies with accounting and disclosure requirements of ASC Topic 260, “Earnings Per Share”. The condensed statements
of operations include a presentation of income (loss) per redeemable Class A ordinary shares and income (loss) per non-redeemable Class
A ordinary shares and Class B ordinary (“non-redeemable ordinary shares”) shares following the two-class method of income
(loss) per ordinary shares. In order to determine the net income (loss) attributable to both the redeemable Class A ordinary shares and
non-redeemable ordinary shares, the Company first considered the total income allocable to both classes of ordinary shares. This is calculated
using the total net income (loss) less any dividends paid. For purposes of calculating net income (loss) per share, any remeasurement
of the Class A ordinary shares subject to possible redemption was treated as dividends paid to the public shareholders. Subsequent to
calculating the total income (loss) allocable to both classes of ordinary shares, the Company split the amount to be allocated using
the weighted average shares outstanding ratio for the redeemable Class A ordinary shares and for the non-redeemable ordinary shares for
the three and six months ended June 30, 2025.
8
The
Company has not considered the effect of the 12,650,000 Public Warrants or 341,500 Private Placement Warrants in the calculation of diluted
net income (loss) 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 (loss) per ordinary
share for each class of ordinary shares for the three months ended June 30, 2025:
Schedule
of Basic and Diluted Net Income (loss) Per Ordinary Share
For the Three Months Ended
June 30, 2025
Net income
$ 444,392
Less: Remeasurement of Class A redeemable shares to redemption value
( 18,317,089 )
Net loss including accretion of Class A redeemable shares to redemption value
$ ( 17,872,697 )
Class A and Class B
Class A
For the Three Months Ended
June 30, 2025
Non-redeemable
Redeemable shares
Class A and Class B
Class A
Ordinary shares
Ordinary shares
Total number of shares
7,008,000
25,300,000
Ownership percentage
22 %
78 %
Net income allocated by class
50,134
394,258
Less: Remeasurement of Class A redeemable shares to redemption value based on ownership percentage
( 3,973,200 )
( 14,343,889 )
Plus: Accretion applicable to remeasurement of Class A redeemable shares to redemption value
—
18,317,089
Total loss based on ownership percentage
$ ( 3,923,066 )
$ 4,367,458
Weighted average shares outstanding
6,025,297
5,282,418
Basic and diluted net income (loss) per share
$ ( 0.65 )
$ 0.83
The
following table presents a reconciliation of the numerator and denominator used to compute basic and diluted net income (loss) per ordinary
share for each class of ordinary shares for the six months ended June 30, 2025:
For
the Six Months Ended
June 30, 2025
Net income
$ 368,570
Less: Remeasurement of Class A redeemable shares to redemption value
( 18,317,089 )
Net loss including accretion of Class A redeemable shares to redemption value
$ ( 17,948,519 )
Ordinary shares
Ordinary shares
For the Six Months Ended
June 30, 2025
Non-redeemable
Redeemable shares
Class A and Class B
Class A
Ordinary shares
Ordinary shares
Total number of shares
7,008,000
25,300,000
Ownership percentage
22 %
78 %
Net income allocated by class
( 25,688 )
394,258
Less: Remeasurement of Class A redeemable shares to redemption value based on ownership percentage
( 3,973,200 )
( 14,343,889 )
Plus: Accretion applicable to remeasurement of Class A redeemable shares to redemption value
—
18,317,089
Total loss based on ownership percentage
$ ( 3,998,888 )
$ 4,367,458
Weighted average shares outstanding
5,888,409
2,655,801
Basic and diluted net income (loss) per share
$ ( 0.68 )
$ 1.64
9
Income
Taxes
The
Company accounts for income taxes under ASC Topic 740, “Income Taxes,” which requires an asset and liability approach to
financial accounting and reporting for income taxes. Deferred income tax assets and liabilities are computed for differences between
the financial statement and tax bases of assets and liabilities that will result in future taxable or deductible amounts, based on enacted
tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are
established, when necessary, to reduce deferred tax assets to the amount expected to be realized.
ASC
Topic 740 prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax
positions taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more likely than
not to be sustained upon examination by taxing authorities. The Company’s management determined that the Cayman Islands is the
Company’s major tax jurisdiction. The Company recognizes accrued interest and penalties related to unrecognized tax benefits as
income tax expense. As of June 30, 2025, there were no unrecognized tax benefits and no amounts accrued for interest and penalties. The
Company is currently not aware of any issues under review that could result in significant payments, accruals or material deviation from
its position.
The
Company is considered to be a Cayman Islands exempted 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.
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 June 30, 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 June 30, 2025, the Class A ordinary shares subject to possible redemption reflected in the balance sheet are reconciled in the following
table:
Schedule
of Class A Ordinary Shares Subject to Possible Redemption
Gross proceeds from Initial Public Offering
$ 253,000,000
Less:
Proceeds allocated to public warrants
( 3,340,119 )
Offering costs allocated to Class A ordinary shares subject to possible redemption
( 14,420,089 )
Plus:
Accretion of Class A ordinary shares subject to possible redemption
18,317,089
Class A ordinary shares subject to possible redemption at June 30, 2025
$ 253,556,881
Recent
Accounting Pronouncements
In
November 2023, the FASB issued 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 November 1, 2024, the date of its incorporation.
In
December 2023, the FASB issued Accounting Standards Update 2023-09, “Improvements to Income Tax Disclosures” (“ASU
2023-09”), which provides for additional disclosures primarily related to the income tax rate reconciliations and income taxes
paid. ASU 2023-09 requires entities to annually disclose the income tax rate reconciliation using both amounts and percentages, considering
several categories of reconciling items, including state and local income taxes, foreign tax effects, tax credits and nontaxable or nondeductible
items, among others. Disclosure of the reconciling items is subject to a quantitative threshold and disaggregation by nature and jurisdiction.
ASU 2023-09 also requires entities to disclose net income taxes paid or received to federal, state and foreign jurisdictions, as well
as by individual jurisdiction, subject to a five percent quantitative threshold. ASU 2023-09 may be adopted on a prospective or retrospective
basis and is effective for fiscal years beginning after December 15, 2024, and for interim periods for fiscal years beginning after December
15, 2025, with early adoption permitted. The Company is currently assessing the impact, if any, that ASU 2023-09 would have on its financial
position, results of operations or cash flows.
Management
does not believe that any other recently issued, but not yet effective, accounting pronouncements, if currently adopted, would have a
material effect on the Company’s financial statement.
10
Note
3 — Initial Public Offering
Pursuant
to the Initial Public Offering on June 11, 2025, the Company sold 25,300,000 Units at a purchase price of $ 10.00 per Unit, which includes
the full exercise of the underwriters’ over-allotment option in the amount of 3,300,000 Units. Each Unit consists of one Class
A ordinary share and one-half of one redeemable Public Warrant. Each whole Public Warrant entitles the holder to purchase one Class A
ordinary share at a price of $ 11.50 per share, subject to adjustment. Each Public Warrant will become exercisable at the later of 12
months from the closing of the Initial Public Offering and 30 days after the completion of the initial Business Combination and will
expire five years after the completion of the initial Business Combination, or earlier upon redemption or liquidation.
Warrants
— As of June 30, 2025, there were 12,991,500 Warrants outstanding, including 12,650,000 Public Warrants and 341,500 Private
Placement Warrants. Each whole Warrant entitles the holder to purchase one Class A ordinary share at a price of $ 11.50 per share, subject
to adjustment as discussed herein. The Warrants cannot be exercised until the later of 12 months from the closing of the Initial Public
Offering and 30 days after the completion of the initial Business Combination, and will expire at 5:00 p.m., New York City time, five
years after the completion of the initial 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 with respect to the Class A ordinary shares
underlying the Warrants is then effective and a prospectus relating thereto is current. No Warrant will be exercisable and the Company
will not be obligated to issue a Class A ordinary share upon exercise of a Warrant unless the Class A ordinary share issuable upon such
Warrant exercise has been registered, qualified or deemed to be exempt under the securities laws of the state of residence of the registered
holder of the Warrants. In the event that the conditions in the two immediately preceding sentences are not satisfied with respect to
a Warrant, the holder of such Warrant will not be entitled to exercise such Warrant and such Warrant may have no value and expire worthless.
In no event will the Company be required to net cash settle any Warrant. In the event that a registration statement is not effective
for the exercised Warrants, the purchaser of a Unit containing such Warrant will have paid the full purchase price for the Unit solely
for the Class A ordinary share underlying such Unit.
Under
the terms of the warrant agreement, the Company will agree that, as soon as practicable, but in no event later than 20 business days
after the closing of its Business Combination, it will use commercially reasonable efforts to file with the SEC a post-effective amendment
to the registration statement for the Initial Public Offering or a new registration statement covering the registration under the Securities
Act of the Class A ordinary shares issuable upon exercise of the Warrants and thereafter will use its commercially reasonable efforts
to cause the same to become effective within 60 business days following the Company’s initial Business Combination and to maintain
a current prospectus relating to the Class A ordinary shares issuable upon exercise of the Warrants until the expiration of the Warrants
in accordance with the provisions of the warrant agreement. If a registration statement covering the Class A ordinary shares issuable
upon exercise of the Warrants is not effective by the sixtieth (60 th ) business day after the closing of the initial Business
Combination, Warrant holders may, until such time as there is an effective registration statement and during any period when the Company
will have failed to maintain an effective registration statement, exercise Warrants on a “cashless basis” in accordance with
Section 3(a)(9) of the Securities Act or another exemption. Notwithstanding the above, if the Class A ordinary shares are at the time
of any exercise of a Warrant not listed on a national securities exchange such that they satisfy the definition of a “covered security”
under Section 18(b)(1) of the Securities Act, 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, and in the event the Company does not
so elect, the Company will use its commercially reasonable efforts to register or qualify the shares under applicable blue sky laws to
the extent an exemption is not available.
If
the holders exercise their Public Warrants on a cashless basis, they would pay the warrant 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” of the Class A ordinary shares over the
exercise price of the warrants by (y) the fair market value. The “fair market value” is the average reported closing price
of the Class A ordinary shares for the 10 trading days ending on the third trading day prior to the date on which the notice of exercise
is received by the warrant agent or on which the notice of redemption is sent to the holders of warrants, as applicable.
Redemption
of Warrants When the Price per Class A Ordinary Share Equals or Exceeds $ 18.00 : The Company may redeem the outstanding Warrants:
●
in
whole and not in part;
●
at
a price of $ 0.01 per Warrant;
●
upon
a minimum of 30 days’ prior written notice of redemption (the “30-day redemption period”); and
●
if,
and only if, the closing price of the Class A ordinary shares equals or exceeds $ 18.00 per share (as adjusted for adjustments to
the number of shares issuable upon exercise or the exercise price of a Warrant) for any 20 trading days within a 30-trading day period
commencing at least 30 days after completion of the Company’s initial Business Combination and ending three business days before
the Company sends the notice of redemption to the Warrant holders.
11
Additionally,
if the number of outstanding Class A ordinary shares is increased by a share capitalization payable in Class A ordinary shares, or by
a subdivision of ordinary shares or other similar event, then, on the effective date of such share capitalization, subdivision or similar
event, the number of Class A ordinary shares issuable on exercise of each Warrant will be increased in proportion to such increase in
the outstanding ordinary shares. A rights offering made to all or substantially all holders of ordinary shares entitling holders to purchase
Class A ordinary shares at a price less than the fair market value will be deemed a share capitalization of a number of Class A ordinary
shares equal to the product of (i) the number of Class A ordinary shares actually sold in such rights offering (or issuable under any
other equity securities sold in such rights offering that are convertible into or exercisable for Class A ordinary shares) and (ii) the
quotient of (x) the price per Class A ordinary share paid in such rights offering and (y) the fair market value. For these purposes (i)
if the rights offering is for securities convertible into or exercisable for Class A ordinary shares, in determining the price payable
for Class A ordinary shares, there will be taken into account any consideration received for such rights, as well as any additional amount
payable upon exercise or conversion and (ii) fair market value means the volume weighted average price of Class A ordinary shares as
reported during the ten (10) trading day period ending on the trading day prior to the first date on which the Class A ordinary shares
trade on the applicable exchange or in the applicable market, regular way, without the right to receive such rights.
Note
4 — Private Placement
Simultaneously
with the closing of the Initial Public Offering, the Sponsor and BTIG, LLC purchased an aggregate 683,000 Private Placement Units, at
a price of $ 10.00 per Private Placement Unit for an aggregate purchase price of $ 6,830,000 . Of the 683,000 Private Placement Units, the
Sponsor purchased 430,000 Private Placement Units and BTIG, LLC purchased 253,000 Private Placement Units. Each Private Placement Unit
consists of one Class A ordinary share and one-half of one redeemable warrant. Each whole Private Placement Warrant entitles the registered
holder to purchase one Class A ordinary share at a price of $ 11.50 per share, subject to adjustment.
The
Private Placement Warrants are identical to the Public Warrants sold in the Initial Public Offering except that, so long as they are
held by the Sponsor, BTIG, LLC, or their permitted transferees, the Private Placement Warrants (i) may not (including the Class A ordinary
shares issuable upon exercise of these Private Placement Warrants), subject to certain limited exceptions, be transferred, assigned or
sold by the holders until 30 days after the completion of the initial Business Combination, (ii) will be entitled to registration rights
and (iii) with respect to Private Placement Warrants held by BTIG, LLC and/or its designees, will not be exercisable more than five years
from the commencement of sales in the Initial Public Offering in accordance with Financial Industry Regulatory Authority (“FINRA”)
Rule 5110(g)(8).
The
Sponsor, officers and directors entered into a letter agreement with the Company, pursuant to which they agreed to (i) waive their redemption
rights with respect to any shares held by them in connection with the completion of the initial Business Combination; (ii) waive their
redemption rights with respect to any shares held by them in connection with a shareholder vote to approve an amendment to the amended
and restated memorandum and articles of association (A) to modify the substance or timing of the Company’s obligation to allow
redemption in connection with the initial Business Combination or to redeem 100% of the Public Shares if the Company has not consummated
an initial Business Combination within the Completion Window or (B) with respect to any other material provisions relating to shareholders’
rights or pre-initial Business Combination activity; (iii) waive their rights to liquidating distributions from the Trust Account with
respect to their founder shares and Private Placement Shares if the Company fails to complete an initial Business Combination within
the Completion Window, although they will be entitled to liquidating distributions from the Trust Account with respect to any Public
Shares they hold if the Company fails to complete an initial Business Combination within the prescribed time frame and to liquidating
distributions from assets outside the Trust Account; and (iv) vote any founder shares and Private Placement Shares held by them and any
Public Shares purchased during or after the Initial Public Offering (including in open market and privately-negotiated transactions,
aside from shares they may purchase in compliance with the requirements of Rule 14e-5 under the Exchange Act, which would not be voted
in favor of approving the Business Combination transaction) in favor of the initial Business Combination.
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 chief operating decision maker, or group, in deciding how to allocate resources
and assess performance.
The
Company’s chief operating decision maker (“CODM”) has been identified as the Chief Financial Officer, who reviews the
assets, operating results, and financial metrics for the Company as a whole to make decisions about allocating resources and assessing
financial performance. Accordingly, management has determined that the Company only has one reporting segment.
12
The
CODM assesses performance for the single segment and decides how to allocate resources based on net income or loss that also is reported
on the statement of operations as net income or loss. The measure of segment assets is reported on the balance sheet as total assets.
When evaluating the Company’s performance and making key decisions regarding resource allocation, the CODM reviews several key
metrics included in total assets and net income (loss), which include the following:
Schedule
of Segment Information
June 30,
Assets:
2025
Cash
$ 1,039,666
Cash and marketable securities held in Trust Account
$ 253,556,881
Total Assets
$ 254,639,362
The
CODM reviews cash to assess if the Company has sufficient resources available to discharge its current liabilities, and whether the Company
can leverage its cash position with other liquid assets to do so or whether the Company may need to seek additional funding. The CODM
also review cash and marketable securities held in Trust Account to ensure sufficient capital is available to complete a business combination
or similar transaction within the business combination period.
Three Months
Six Months
Ended
Ended
June 30,
June 30,
Net Income:
2025
2025
Net loss from operations
$ ( 112,489 )
$ ( 188,311 )
Interest income on Trust Account
$ 556,881
$ 556,881
Net income
$ 444,392
$ 368,570
The
CODM review net loss from operations to manage and forecast cash to ensure capital is available to complete a business combination or
similar transaction within the business combination period. The CODM also reviews net loss from operations to manage, maintain and enforce
all contractual agreements to ensure costs are aligned with all agreements and budget. The CODM also reviews interest income on Trust
Account to forecast the amount of cash and marketable securities held in Trust Account.
Note
6 — Related Party Transactions
Founder
Shares
On
December 3, 2024, the Sponsor made capital contributions of $ 25,000 , or approximately $ 0.004 per share, to cover certain of the Company’s
expenses, for which the Company issued 5,750,000 founder shares to the Sponsor. On June 9, 2025, the Company, through a share capitalization,
issued the Sponsor an additional 575,000 founder shares, resulting in the Sponsor holding 6,325,000 founder shares in the aggregate.
The
Company’s initial shareholders have agreed not to transfer, assign or sell any of their founder shares and any Class A ordinary
shares issued upon conversion thereof until the earlier to occur of (i) one year after the completion of the initial Business Combination
or (ii) the date on which the Company completes a liquidation, merger, share exchange or other similar transaction after the initial
Business Combination that results in all of the Company’s shareholders having the right to exchange their Class A ordinary shares
for cash, securities or other property. Any permitted transferees will be subject to the same restrictions and other agreements of the
Company’s initial shareholders with respect to any founder shares (the “Lock-up”). Notwithstanding the foregoing, if
(1) the closing price of the Class A ordinary shares equals or exceeds $ 12.00 per share (as adjusted for share subdivisions, share capitalizations,
reorganizations, recapitalizations and the like) for any 20 trading days within any 30-trading day period commencing at least 150 days
after the initial Business Combination or (2) if the Company consummates a transaction after the initial Business Combination which results
in the Company’s shareholders having the right to exchange their shares for cash, securities or other property, the founder shares
will be released from the Lock-up.
Promissory
Note — Related Party
The
Sponsor agreed to loan the Company an aggregate of up to $ 300,000 to be used for a portion of the expenses of the Initial Public Offering
(the “Promissory Note”). The Promissory Note was non-interest bearing, unsecured and due at the earlier of (i) November 20,
2025, (ii) the closing of the Initial Public Offering or (iii) the date which the Company determines not to proceed with the Initial
Public Offering. As of June 11, 2025, the date of the consummation of the Initial Public Offering, the Company had borrowed $ 242,397
under the Promissory Note. On June 11, 2025, the Company paid $ 283,472 to the Sponsor, resulting in an overpayment of $ 41,075 that was
recorded as a related party receivable. The Promissory Note was non-interest bearing and was repaid in full in connection with the Initial Public Offering. The
Promissory Note is no longer available as of June 30, 2025.
Due from Related Party
As of June 30, 2025, the Company had a related party receivable of $ 28,715
comprised of the $ 41,075 overpayment for settlement of the Promissory Note in connection with the Initial Public Offering, net of $ 12,360
excess cash contributions for the purchase of Private Placement Units.
Administrative
Services Agreement
Commencing
on the June 11, 2025, the Company entered into an agreement with an affiliate of the Sponsor to pay an aggregate of $ 10,000 per month
for office space, utilities, and secretarial and administrative support. Upon completion of the initial Business Combination or the liquidation,
the Company will cease paying the $ 10,000 per month fee. The Company has accrued $ 6,333 under the administrative services agreement,
and has incurred administrative service fees of $ 6,333 for the three and six months ended June 30, 2025.
13
Related
Party Loans
In
order to finance transaction costs in connection with an intended initial 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 on
a non-interest basis (the “Working Capital Loans”). If the Company completes an initial Business Combination, the Company
would repay such loaned amounts. In the event that the initial Business Combination does not close, the Company may use amounts held
outside the Trust Account to repay such loaned amounts but no proceeds from the Trust Account would be used for such repayment. Up to
$ 1,500,000 of such loans may be convertible into units of the post business combination entity at a price of $ 10.00 per unit at the option
of the lender. Such units would be identical to the Private Placement Units. 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. As of June 30, 2025, no such Working Capital Loans
were outstanding.
Note
7 — Commitments and Contingencies
Risks
and Uncertainties
Various social and political circumstances in the
U.S. and around the world (including rising trade tensions between the U.S. and China, and other uncertainties regarding actual and potential
shifts in the U.S. and foreign, trade, economic and other policies with other countries), may contribute to increased market volatility
and economic uncertainties or deterioration in the U.S. and worldwide.
As a result of these circumstances and the ongoing conflicts in Ukraine,
the Middle East and Southwest Asia and/or other future global conflicts, the Company’s ability to consummate a Business Combination,
or the operations of a target business with which the Company ultimately consummates a Business Combination, may be materially and adversely
affected. In addition, the Company’s ability to consummate a transaction may be dependent on the ability to raise equity and debt
financing which may be impacted by these events, including as a result of increased market volatility, or decreased market liquidity in
third-party financing being unavailable on terms acceptable to the Company or at all. The impact of this action and potential future sanctions
on the world economy and the specific impact on the Company’s financial position, results of operations or ability to consummate
a Business Combination are not yet determinable. The unaudited condensed financial statements do not include any adjustments that might
result from the outcome of this uncertainty.
Registration
Rights
The
holders of the (i) founder shares, which were issued in a private placement prior to the closing of the Initial Public Offering, (ii)
Private Placement Units (and the securities comprising such units and the Class A ordinary shares issuable upon exercise of the Private
Placement Warrants) which were issued in a private placement simultaneously with the closing of the Initial Public Offering and (iii)
Private Placement Units (and the securities comprising such units and the Class A ordinary shares issuable upon exercise of the Private
Placement Warrants) that may be issued upon conversion of Working Capital Loans will have registration rights to require the Company
to register a sale of any of the Company’s securities held by them and any other securities of the Company acquired by them prior
to the consummation of an initial Business Combination pursuant to a registration rights agreement signed on the effective date of the
Initial Public Offering.
The
holders of these securities will be entitled to make up to three demands, excluding short form demands, that the Company register such
securities. In addition, the holders have certain “piggy-back” registration rights with respect to registration statements
filed subsequent to the completion of an initial Business Combination. Notwithstanding anything to the contrary, BTIG, LLC may only make
a demand on one occasion and only during the five-year period beginning the commencement of sales of the Initial
Public Offering . In addition,
BTIG, LLC may participate in a “piggy-back” registration only during the seven-year period beginning the commencement of sales of the Initial Public Offering. The Company will bear the expenses incurred in connection with the filing of any such registration statements.
Underwriting
Agreement
The
Company granted the underwriters a 45-day option from the date of the Initial Public Offering to purchase up to an additional 3,300,000
units to cover over-allotments, if any. On June 11, 2025, the underwriters fully exercised their over-allotment option.
14
The
underwriters were paid a cash underwriting discount of 2.00 % of the gross proceeds of the Units offered in the Initial Public Offering,
or $ 5,060,000 in the aggregate. Additionally, the underwriters are entitled to a deferred underwriting discount of 3.50 % of the gross
proceeds of the Initial Public Offering held in the Trust Account, or $ 8,855,000 in the aggregate, payable to BTIG, LLC to be deposited
in the Trust Account and released to BTIG, LLC only upon the completion of an initial Business Combination. The deferred underwriting
commissions will be payable as follows: (i) $0.30 per Unit sold in the Initial Public Offering will be paid to BTIG, LLC in cash upon
the closing of the initial Business Combination and (ii) $0.05 per Unit sold in the Initial Public Offering will be payable to BTIG,
LLC in cash (the “Allocable Amount”), provided that the Company and the Sponsor have the right, in the Company and the Sponsor’s
discretion, to reallocate any portion of the Allocable Amount to third parties not participating in the Initial Public Offering (but
who are members of FINRA) that assist the Company in consummating the initial Business Combination.
Note
8 — Shareholders’ Deficit
Preference
Shares — The Company is authorized to issue a total of 5,000,000 preference shares at par value of $ 0.0001 each. At June
30, 2025, there were no preference shares issued or outstanding.
Class
A Ordinary Shares — The Company is authorized to issue a total of 485,000,000 Class A ordinary shares at par value of $ 0.0001
each. At June 30, 2025, there were 683,000 shares of Class A ordinary shares issued and outstanding, excluding 25,300,000 shares subject
to possible redemption.
Class
B Ordinary Shares — The Company is authorized to issue a total of 10,000,000 Class B ordinary shares at par value of $ 0.0001
each. On December 3, 2025, the Sponsor had initially purchased 5,750,000 Class B ordinary shares for $ 25,000 , or $ 0.0004 per share. On
June 9, 2025, the Company issued an additional 575,000 Class B ordinary shares to the Sponsor through a share capitalization for no additional
consideration, resulting in 6,325,000 Class B ordinary shares issued and outstanding. Accordingly, at June 30, 2025, there were 6,325,000
Class B ordinary shares were issued and outstanding.
The
founder shares will automatically convert into Class A ordinary shares (which such Class A ordinary shares delivered upon conversion
will not have any redemption rights or be entitled to liquidating distributions from the Trust Account if the Company fails to consummate
an initial Business Combination) concurrently with or immediately following the consummation of an 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 any other equity-linked securities, are issued or deemed issued in excess of the amounts sold in the Initial Public Offering and related
to or in connection with the closing of the initial business combination, the ratio at which Class B ordinary shares convert into Class
A ordinary shares will be adjusted (unless the holders of a majority of the outstanding Class B ordinary shares agree to waive such adjustment
with respect to any such issuance or deemed issuance) so that the number of Class A ordinary shares issuable upon conversion of all Class
B ordinary shares will equal, in the aggregate, 20% of the sum of (i) the total number of all Class A ordinary shares outstanding upon
the completion of the Initial Public Offering (including any Class A ordinary shares issued pursuant to the underwriters’ over-allotment
option and excluding the Class A ordinary shares comprising part of the Private Placement Units and the Class A ordinary shares underlying
the Private Placement Warrants issued to the Sponsor), plus (ii) all Class A ordinary shares and equity-linked securities issued or deemed
issued, in connection with the closing of the initial Business Combination (excluding any shares or equity-linked securities issued,
or to be issued, to any seller in the initial Business Combination and any private placement-equivalent units issued to the Sponsor or
any of its affiliates or to the Company’s officers or directors upon conversion of Working Capital Loans) minus (iii) any redemptions
of Class A ordinary shares by public shareholders in connection with an initial Business Combination and any Class A ordinary shares
redeemed by public shareholders in connection with any amendment to the Company’s amended and restated memorandum and articles
of association made prior to the consummation of the initial business combination (A) to modify the substance or timing of the Company’s
obligation to allow redemption in connection with its initial business combination or to redeem 100% of the Company’s Public Shares
if the Company does not complete its initial business combination within the completion window or (B) with respect to any other material
provisions relating to the rights of holders of Class A ordinary shares or pre-business combination activity; provided that such conversion
of founder shares will never occur on a less than one-for-one basis.
15
Holders
of record of the Company’s Class A ordinary shares and Class B ordinary shares are entitled to one vote for each share held on
all matters to be voted on by shareholders. Unless specified in the Company’s amended and restated memorandum and articles of association
or as required by the Companies Act or stock exchange rules, an ordinary resolution under Cayman Islands law and the Company’s
amended and restated memorandum and articles of association, which requires the affirmative vote of at least a majority of the votes
cast by such shareholders as, being entitled to do so, vote in person or, where proxies are allowed, by proxy at the applicable general
meeting of the Company is generally required to approve any matter voted on by the Company’s shareholders. Approval of certain
actions require a special resolution under Cayman Islands law, which (except as specified below) requires the affirmative vote of at
least two-thirds of the votes cast by such shareholders as, being entitled to do so, vote in person or, where proxies are allowed, by
proxy at the applicable general meeting, and pursuant to the Company’s amended and restated memorandum and articles of association,
such actions include amending the Company’s amended and restated memorandum and articles of association and approving a statutory
merger or consolidation with another company. There is no cumulative voting with respect to the appointment of directors, meaning, following
the Company’s initial Business Combination, the holders of more than 50% of the Company’s ordinary shares voted for the appointment
of directors can elect all of the directors. Prior to the consummation of an initial Business Combination, only holders of the Company’s
Class B ordinary shares will (i) have the right to vote on the appointment and removal of directors and (ii) be entitled to vote on continuing
the Company in a jurisdiction outside the Cayman Islands (including any special resolution required to amend the Company’s constitutional
documents or to adopt new constitutional documents, in each case, as a result of approving a transfer by way of continuation in a jurisdiction
outside the Cayman Islands). Holders of the Company’s Class A ordinary shares will not be entitled to vote on these matters during
such time. These provisions of the Company’s amended and restated memorandum and articles of association may only be amended if
approved by a special resolution passed by the affirmative vote of at least 90% (or, where such amendment is proposed in respect of the
consummation of an initial Business Combination, two-thirds) of the votes cast by such shareholders as, being entitled to do so, vote
in person or, where proxies are allowed, by proxy at the applicable general meeting of the Company.
Note
9 – Fair Value Measurements
The
Company performed a non-recurring fair value measurement on the Public Warrants on date of the consummation of the Initial Public Offering
to determine the allocation of the proceeds from the Units issued in the Initial Public Offering between the Class A ordinary shares
and the Public Warrants. The Company applied the residual allocation method, first by assigning the value of the Warrants and then deriving
the value of the Class A ordinary shares from the $ 10.00 Unit price.
The
fair value of the Public Warrants as of July 11, 2025, was $ 3,340,119 , or $ 0.26 per Public Warrant. The fair value of Public Warrants
was determined using Black-Scholes Simulation Model. 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 valuation of the Public Warrants:
Schedule
of Quantitative Information Regarding Market Assumption
June 11, 2025
Implied ordinary share price
$ 9.87
Exercise price
$ 11.50
Simulation term (years)
6.50
Risk-free rate
4.16 %
Selected volatility
2.70 %
Calculated value per warrant
$ 0.26
Market adjustment
23.53 %
Note
10 — Subsequent Events
The
Company evaluated subsequent events and transactions that occurred after the balance sheet date through the date that the financial statement
was available to be issued. Based upon this review, the Company did not identify any subsequent events that would have required adjustment
or disclosure in the financial statement, other than the below.
On July 28, 2025, the Company announced that, on or about July 31, 2025,
the holders of the Company’s Units may elect to separately trade the Class A ordinary shares and warrants included in the Units.
16
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.