BOXABL Inc. 10-Q

ITEM 1. FINANCIAL STATEMENTS. FG MERGER II CORP. Balance Sheet ​ ​ ​ ​ ​ ​ ​ ​ ​ March 31, ​ December 31, ​ 2025 2024 ​ ​ (Unaudited) (Audited) ASSETS ​ ​ ​ ​ ​ Current assets ​ ​ Cash ​ $ 550,056 ​ $ 46,285 Prepaid expense ​ 176,656 ​ — Deferred offering cost ​ ​ — ​ ​ 122,750 Total current assets ​ ​ 726,712 ​ ​ 169,035 Cash held in trust account ​ ​ 81,097,820 ​ ​ — TOTAL ASSETS ​ $ 81,824,532 ​ $ 169,035 ​ ​ ​ ​ ​ ​ ​ LIABILITIES AND STOCKHOLDERS’ EQUITY ​ ​ ​ ​ Current liabilities ​ ​ ​ ​ Accounts payable ​ $ 5,828 ​ $ 25,728 Accrued offering cost ​ — ​ 20,939 Tax liability ​ 117,549 ​ — Promissory note ​ ​ 286,368 ​ ​ 125,000 TOTAL LIABILITIES ​ $ 409,745 ​ $ 171,667 ​ ​ ​ ​ ​ ​ ​ COMMITMENTS AND CONTINGENCIES ​ ​ ​ ​ Common stock; $ 0.0001 par value, subject to possible redemption, 8,000,000 shares at redemption value ​ $ 81,097,820 ​ $ — ​ ​ ​ ​ ​ STOCKHOLDERS’ EQUITY ​ ​ ​ ​ ​ ​ Preferred shares, $ 0.0001 par value; 1,000,000 shares authorized; 0 issued and outstanding ​ ​ — ​ ​ — common stock, $ 0.0001 par value; 100,000,000 shares authorized; 2,295,800 issued and outstanding (excluding 8,000,000 shares subject to possible redemption) ​ $ 259 ​ $ 230 Additional paid in capital ​ ​ 30,656 ​ ​ 26,436 Accumulated deficit ​ 286,052 ​ ( 29,298 ) Total Stockholders’ Equity ​ 316,967 ​ ( 2,632 ) TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY ​ $ 81,824,532 ​ ​ 169,035 ​ The accompanying notes are an integral part of the financial statements. ​ ​ 1 Table of Contents FG MERGER II CORP. Statement of Operations (Unaudited) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Three Months ​ Three Months ​ ​ Ended ​ Ended ​ ​ March 31, ​ March 31, ​ 2025 2024 Operating expenses: ​ ​ ​ ​ ​ ​ General and administrative expenses $ 126,856 $ 1,297 Loss from operations ​ ​ ( 126,856 ) ​ ​ ( 1,297 ) ​ ​ ​ ​ ​ ​ ​ Other income & expenses: ​ ​ ​ ​ Investment income on trust account ​ 559,755 ​ — Total other income & expense ​ ​ 559,755 ​ ​ — Income tax expense ​ ​ 117,549 ​ ​ — Total other income ​ ​ 442,206 ​ ​ — ​ ​ ​ ​ ​ ​ ​ Net income (loss) ​ $ 315,350 ​ $ ( 1,297 ) ​ ​ ​ ​ ​ ​ ​ Weighted average redeemable common shares outstanding basic ​ ​ 5,333,333 ​ ​ — Basic income per share, redeemable shares ​ $ 0.153 ​ $ — ​ ​ ​ ​ ​ ​ ​ Weighted average redeemable common shares outstanding diluted ​ ​ 5,866,667 ​ ​ — Diluted income per share, redeemable shares ​ ​ 0.135 ​ ​ — ​ ​ ​ ​ ​ ​ ​ Weighted average non-redeemable common shares outstanding basic and diluted ​ ​ 2,320,533 ​ ​ 2,156,250 Baisc and diluted loss per non-redeemable share ​ $ ( 0.215 ) ​ $ ( 0.001 ) ​ The accompanying notes are an integral part of the financial statements. ​ ​ 2 Table of Contents FG MERGER II CORP. Statement of Changes in Stockholders’ Equity (unaudited) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Common ​ Common ​ Additional ​ ​ ​ Total ​ ​ Stock ​ Stock ​ paid-in ​ Accumulated ​ Stockholders’ ​ Shares Amount capital Deficit equity Balance at December 31, 2023 ​ 2,156,250 $ 216 ​ $ 24,784 ​ $ ( 1,782.00 ) ​ $ 23,218 Net Loss ​ — ​ — ​ ​ — ​ ​ ( 1,297 ) ​ ​ ( 1,297 ) Balance at March 31, 2024 ​ 2,156,250 $ 216 ​ $ 24,784 ​ $ ( 3,079.00 ) ​ $ 21,921 Issuance of additional founder shares ​ 143,750 ​ 14 ​ ​ 1,652 ​ ​ — ​ ​ 1,666 Net loss ​ — ​ — ​ ​ — ​ ​ ( 26,219 ) ​ ​ ( 26,219 ) Balance at December 31, 2024 ​ 2,300,000 $ 230 ​ $ 26,436 ​ $ ( 29,298 ) ​ $ ( 2,632 ) Sale of 8,000,000 units at $ 10 per unit in IPO ​ ​ 8,000,000 ​ ​ 800 ​ ​ 79,999,200 ​ ​ — ​ ​ 80,000,000 Sale of 248,300 units in private placement ​ ​ 248,300 ​ ​ 24 ​ ​ 2,482,976 ​ ​ — ​ ​ 2,483,000 Sale of 1,000,000 $ 15 strike warrants in private placement ​ ​ — ​ ​ — ​ ​ 100,000 ​ ​ — ​ ​ 100,000 Issuance of underwriter units ​ ​ 40,000 ​ ​ 4 ​ ​ 96 ​ ​ — ​ ​ 100 Issuance of advisor units ​ ​ 7,500 ​ ​ 1 ​ ​ — ​ ​ ​ ​ ​ 1 Reclassification of offering costs ​ ​ — ​ ​ — ​ ​ ( 1,481,032 ) ​ ​ — ​ ​ ( 1,481,032 ) Common shares subject to possible redemption ​ ​ — ​ ​ ( 800 ) ​ ​ ( 80,799,200 ) ​ ​ — ​ ​ ( 80,800,000 ) Accretion of common shares subject to possible redemption ​ ​ — ​ ​ — ​ ​ ( 297,820 ) ​ ​ — ​ ​ ( 297,820 ) Forfeiture of founder shares due to no over-allotment exercise by underwriter ​ ​ ( 300,000 ) ​ ​ — ​ ​ — ​ ​ — ​ ​ — Net Income ​ ​ — ​ ​ — ​ ​ — ​ ​ 315,350 ​ ​ 315,350 Balance at March 31, 2025 ​ 10,295,800 $ 259 ​ $ 30,656 ​ $ 286,052 ​ $ 316,967 ​ The accompanying notes are an integral part of the financial statements. ​ 3 Table of Contents FG MERGER II CORP. Statement of Cash Flows (Unaudited) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Three Months ​ Three Months ​ ​ Ended ​ Ended ​ ​ March 31, ​ March 31, ​ 2025 2024 Cash flows from operating activities ​ ​ ​ ​ ​ ​ Net income (loss) ​ $ 315,350 ​ ​ ( 1,297 ) Adjustments to reconcile net loss to net cash used in operating activities: ​ ​ ​ ​ Changes in operating assets and liabilities: ​ ​ ​ ​ Accured offering cost ​ ( 20,939 ) ​ — Accounts payable ​ ( 19,900 ) ​ 1,103 Prepaid expenses ​ ​ ( 176,656 ) ​ ​ — Tax liability ​ ​ 117,549 ​ ​ — Interest expense ​ 6,303 ​ — Net cash used in operating activities ​ ​ 221,707 ​ ( 194 ) ​ ​ ​ ​ ​ ​ ​ Cash flows from investing activities ​ ​ ​ ​ Investment in trust account ​ ( 81,097,820 ) ​ — Net cash used in investing activities ​ ( 81,097,820 ) ​ — ​ ​ ​ ​ ​ ​ ​ Cash flows from financing activities ​ ​ ​ ​ ​ ​ Proceeds from promissory note ​ ​ 417,000 ​ — Repayment of promissory note ​ ​ ( 261,935 ) ​ — Proceeds from sale of 8,000,000 units at $ 10 per unit in IPO net of offering cost paid at closing ​ ​ 78,641,719 ​ — Proceeds from sale of 248,300 units to Sponsor in private placement ​ ​ 2,483,000 ​ ​ — Proceeds from sale of 40,000 units to underwriters in private placement ​ ​ 100 ​ ​ — Proceeds from sale of 1,000,000 $ 15 strike warrants in private placement ​ ​ 100,000 ​ ​ — Net cash provided by Financing activities ​ ​ 81,379,884 ​ ​ — ​ ​ ​ ​ ​ ​ ​ Net increase in cash ​ ​ 503,771 ​ ​ ( 194 ) Cash at beginning of period ​ ​ 46,285 ​ ​ 56,248 Cash at end of period ​ $ 550,056 ​ $ 56,054 Supplemental disclosure for non-cash financing activities: ​ ​ ​ ​ ​ Offering cost ​ ​ ( 1,481,032 ) ​ ​ ( 114,671 ) ​ The accompanying notes are an integral part of the financial statements. ​ 4 Table of Contents FG Merger II Corp. NOTES TO THE FINANCIAL STATEMENTS March 31, 2025 (UNAUDITED) NOTE 1. DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS FG Merger II Corp. (the “Company”) is a blank check company incorporated in Nevada on September 20, 2023. The Company was formed for the purpose of merger, share exchange, asset acquisition, stock purchase, recapitalization, reorganization or other similar business combination with one or more businesses or entities (“Business Combination”). Although the Company is not limited to a particular industry or geographic region for purposes of consummating a Business Combination, the Company intends to focus on businesses in the financial services industry. 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 March 31,2025, the Company had not yet commenced any operations. All activity through March 31, 2025 relates to the Company’s formation and the initial public offering (“IPO”), 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 nonoperating income in the form of interest income from the proceeds derived from the IPO. The Company has selected December 31 as its fiscal year end. The registration statement of the Company was declared effective on January 28, 2025. On January 30, 2025, the Company consummated its IPO of 8,000,000 units at $ 10.00 per unit (the “Units”). Each Unit consist of one share of common stock of the Company, par value $ 0.0001 per shares (“Public Shares”) and one right to receive one -tenth common share (“Public Right”). The Units were sold at a price of $ 10.00 per Unit, generating gross proceeds to the Company of $ 80,000,000 . Simultaneously with the closing of the IPO, the Company consummated private placement ( “Private Placement”) in which i) FG Merger Investors II LLC (the “Sponsor”) and Ramnaraine Jaigobind purchased 223,300 and 25,000 private unit ( the “Private Units”) respectively, at a price of $ 10.00 per Private Unit, generating total proceeds of $ 2,483,000 and ii) the Sponsor purchased in aggregate of 1,000,000 $ 15.00 exercise price warrants (the “$ 15 Private Warrants”) at a price of $ 0.10 per $ 15 Private Warrant, each exercisable to purchase one shares of common stock at $ 15.00 per share, for an aggregate purchase price of $ 100,000 . Each Private Unit consists of one common share and one right. right (“Private Unit Right”). Each whole Private Unit Right entitles the holder to convert the right to one -tenth share of common stock. Each $ 15 Private Warrant entitles the holder to purchase one share of Common Stock at an exercise price of $ 15.00 per each share, will be exercisable for a period of 10 years from the date of Business Combination, will be non-redeemable, and may be exercised on a cashless basis. Additionally, $ 15 Private Warrants and the shares issuable upon the exercise of the $ 15 Private Warrants are not to be transferable, assignable or salable until after the completion of a Business Combination, subject to certain limited exceptions. The Company Units are listed on the National Association of Securities Dealers Automated Quotations (“Nasdaq”). The Company’s management has broad discretion with respect to the specific application of the net proceeds of the IPO and sale of the $ 15 Private Warrants, and Private Units, although substantially all of the net proceeds are intended to be applied generally toward consummating a Business Combination. Nasdaq rules provide that 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 assets held in the Trust Account (as defined below) (excluding any deferred underwriting commissions and taxes payable on interest earned on the Trust Account). 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 IPO, and amount of $ 80,800,00 ($ 10.10 per Unit) from the net proceed of the sale of the Units in the IPO and the sale of Private Placement Securities were placed in a trust account (“ Trust Account”) account (“Trust Account”) and invested in a money market fund, within the meaning set forth in Section 2(a)(16) of the Investment Company Act, meeting the conditions of Rule 2a-7 of the Investment Company Act, as determined by the Company, until the earlier of: (i) the consummation of a Business Combination or (ii) the distribution of the funds in the Trust Account to the Company’s stockholders, as described below. 5 Table of Contents The Company will provide its stockholders with the opportunity to redeem all or a portion of their Public Shares upon the completion of a Business Combination either (i) in connection with a stockholder meeting called to approve the Business Combination or (ii) by means of a tender offer. In connection with a proposed Business Combination, the Company may seek stockholder approval of a Business Combination at a meeting called for such purpose at which stockholders may seek to redeem their shares, regardless of whether they vote for or against the proposed Business Combination. In the event that the Company seeks stockholder approval in connection with a Business Combination, the Company will proceed with the Business Combination only if a majority of the outstanding shares voted are voted in favor of the Business Combination. If the Company seeks stockholder approval of a Business Combination and it does not conduct redemptions pursuant to the tender offer rules, the Company’s amended and restated articles of incorporation provides that a public stockholder, together with any affiliate of such stockholder or any other person with whom such stockholder 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 seeking redemption rights with respect to 15 % or more of the Public Shares without the Company’s prior written consent. The holders of Public Shares are entitled to redeem their Public Shares for a pro rata portion of the amount then in the Trust Account (including any pro rata interest earned on the funds held in the Trust Account and not previously released to the Company to pay its tax obligations). There will be no redemption rights upon the completion of a Business Combination with respect to the Company’s warrants. If a stockholder vote is not required and the Company does not decide to hold a stockholder vote for business or other legal reasons, the Company will, pursuant to its amended and restated articles of incorporation, offer such redemption pursuant to the tender offer rules of the Securities and Exchange Commission (“SEC”), and file tender offer documents containing substantially the same information as would be included in a proxy statement with the SEC prior to completing a Business Combination. The Sponsor, officers, directors and advisors (the “Initial Stockholders”) have agreed (a) to vote their Founder Shares (as defined in Note 5) as well as any common shares underlying the Private Units, and any Public Shares purchased during or after the IPO in favor of a Business Combination, (b) not to propose an amendment to the Company’s amended and restated articles of incorporation with respect to the Company’s pre-Business Combination activities prior to the consummation of a Business Combination unless the Company provides dissenting public stockholders with the opportunity to redeem their Public Shares in conjunction with any such amendment; (c) not to redeem any shares (including the Founder Shares as well as any common shares underlying the Private Units) into the right to receive cash from the Trust Account in connection with a stockholder vote to approve a Business Combination (or to sell any shares in a tender offer in connection with a Business Combination if the Company does not seek stockholder approval in connection therewith) or a vote to amend the provisions of the amended and restated articles of incorporation relating to stockholders’ rights of pre-Business Combination activity and (d) that the Founder Shares, the Private Units and $ 15 Private Warrant (including underlying securities) shall not participate in any liquidating distributions upon winding up if a Business Combination is not consummated. However, the Initial Stockholders will be entitled to liquidating distributions from the Trust Account with respect to any Public Shares purchased during or after the IPO if the Company fails to complete its Business Combination. The Company have until 24 months from the closing of the IPO to complete a Business Combination. If the Company is unable to complete a Business Combination within the Combination Period, the Company will (i) cease all operations except for the purpose of winding up, (ii) as promptly as reasonably possible but no more than ten business days thereafter, redeem 100 % of the outstanding 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 (net of funds withdrawn for working capital purposes (not to exceed $ 1,000,000 annually) and taxes payable and less interest to pay dissolution expenses up to $ 100,000 ), divided by the number of then outstanding Public Shares, which redemption will completely extinguish public stockholders’ rights as stockholders (including the right to receive further liquidation distributions, if any), subject to applicable law, and (iii) as promptly as reasonably possible following such redemption, subject to the approval of the remaining stockholders and the Company’s board of directors, proceed to commence a voluntary liquidation and thereby a formal dissolution of the Company, subject in each case to its obligations to provide for claims of creditors and the requirements of applicable law. There will be no redemption rights or liquidation distribution with respect to the Company’s warrants, which will expire worthless if the Company fails to complete its initial Business Combination within the Combination period. The Sponsor has agreed that it will be liable to the Company, if and to the extent any claims by a vendor 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 amounts in the Trust Account to below $ 10.10 per share, 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 IPO against certain liabilities, including liabilities under the Securities Act of 1933, as amended (the “Securities 6 Table of Contents Act”). 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 endeavoring to have all vendors, service providers, prospective target businesses or 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. ​ NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Basis of presentation The accompanying financial statements are presented in U.S. Dollars and conformity with accounting principles generally accepted in the United States of America (“GAAP”) and pursuant to the rules and regulations of the SEC. Emerging growth company The Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”), and it may take advantage of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and stockholder approval of any golden parachute payments not previously approved. Further, Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of such extended transition period which means that when a standard is issued or revised and it has different application dates for public or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public company which is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult or impossible because of the potential differences in accounting standards used. Use of estimates The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. 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 did not have any cash equivalents as of March 31, 2025. Marketable securities held in trust account ​ At March 31, 2025, substantially all of the assets held in the Trust Account were invested in a money market fund focused on U.S Treasury obligation. During the quarter ending March 31, 2025, the Company withdrew 261,935 of the interest income in the Trust Account for working capital purposes. ​ 7 Table of Contents Deferred offering costs Deferred offering costs consist of legal, underwriter expenses and accounting expense incurred through the balance sheet date that are directly related to the IPO and that are charged to stockholders equity upon the completion of the IPO.. Offering cost amounting to 1,481,031 (including $ 750,000 of underwriting fee and $ 250,000 of advisor fee) were charged to shareholders’ equity upon the completion of the IPO. Common stock subject to possible redemption The Company accounts for its common stock subject to possible redemption in accordance with the guidance in Accounting Standards Codification (“ASC”) Topic 480 “Distinguishing Liabilities from Equity.” Common stock subject to mandatory redemption is classified as a liability instrument and is measured at fair value. Conditionally redeemable common stock (including common stock that features redemption rights that is either within the control of the holder or subject to redemption upon the occurrence of uncertain events not solely within the Company’s control) is classified as temporary equity. At all other times, common stock is classified as stockholders’ equity. The Company’s common stock features certain redemption rights that are considered to be outside of the Company’s control and subject to occurrence of uncertain future events. Accordingly, at March 31, 2025, common stock subject to possible redemption is presented as temporary equity at redemption value, outside of the stockholders’ equity section of the Company’s balance sheet. The Company recognizes changes in redemption value using the “at redemption value” method and accordingly recognizes changes in redemption value immediately as they occur and adjusts the carrying value of redeemable shares to equal the redemption value at the end of each reporting period. Such changes are reflected in additional paid-in-capital. Income taxes The Company complies with the accounting and reporting requirements of ASC Topic 740, “Income Taxes,” which requires an asset and liability approach to financial accounting and reporting for income taxes. Deferred income tax assets and liabilities are computed for differences between the financial statement and tax bases of assets and liabilities that will result in future taxable or deductible amounts, based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized. ASC Topic 740 prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax positions taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be sustained upon examination by taxing authorities. The Company recognizes accrued interest and penalties related to unrecognized tax benefits, if any, as income tax expense. There were no unrecognized tax benefits as of March 31, 2025 and no amounts accrued for interest and penalties. The Company is currently not aware of any issues under review that could result in significant payments, accruals or material deviation from its position. The Company is subject to income tax examinations by major taxing authorities since inception. The company’s year-end is December 31 and no statutory tax deadline has yet occurred. As of March 31, 2025, the Company has estimated $ 117,549 in income tax expense on the income earned in the Trust Account. Reconciliation of Net Income (Loss) per Common Share The Company complies with the accounting and disclosure requirements of ASC 260, Earnings Per Share. The Company utilize two class methodology in calculation of earnings per share. The Company has redeemable shares that were issued in IPO and non-redeemable shares which include shares issued in Private Placement, Underwriter Units, Advisor Units and Founder Share (as described below). Income and losses are shared pro rata between the redeemable and nonredeemable common shares. Net income (loss) per share of common stock is calculated by dividing the net income (loss) by the weighted average shares of common stock outstanding for the respective period. Net loss for the period from January 1, 2025 to IPO was allocated fully to the non-redeemable common shares. Net income from IPO till March 31, 2025, was allocated to redeemable and non-redeemable common shares. Diluted net income per share attributable to stockholders adjusts the basic net income per share attributable to stockholders and the weighted-average shares of common share outstanding for the potentially dilutive impact of outstanding warrants. 8 Table of Contents The following table reflects the calculation of basic and diluted net income(loss) per share of common stock (in dollars, except per share amounts): ​ ​ ​ ​ Net loss from January 1, 2025, to IPO date $ ( 106 ) Net income from IPO date to March 31, 2025 ​ 315,456 Total income from January 1, 2025, to March 31, 2025 ​ $ 315,350 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ For the three months ended March 31, 2025 ​ ​ Redeemable ​ Non- Redeemable ​ ​ ​ ​ Shares Shares Total Total number of ordinary shares – Basic ​ 8,000,000 ​ 2,295,800 ​ 10,295,800 Ownership percentage ​ 78 % ​ 22 % ​ — Total income allocated by class ​ $ 246,056 ​ $ 69,294 ​ $ 315,350 Less: Accretion allocated based on ownership percentage ​ ( 2,011,504 ) ​ ( 567,348 ) ​ ( 2,578,852 ) Plus: Accretion applicable to the redeemable class ​ 2,578,852 ​ — ​ — Total income (loss) by class ​ $ 813,404 ​ $ ( 498,054 ) ​ 315,350 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Weighted average shares ​ 5,333,333 ​ 2,320,533 ​ — Earnings (loss) per ordinary share - Basic ​ $ 0.153 ​ $ ( 0.215 ) ​ — ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ For the three months ended March 31, 2025 ​ ​ Redeemable ​ Non- Redeemable ​ ​ ​ ​ Shares Shares Total Total number of ordinary shares – Diluted ​ 8,800,000 ​ 2,325,380 ​ 11,125,380 Ownership percentage ​ 79 % ​ 21 % ​ — Total income allocated by class ​ $ 249,210 ​ $ 66,140 ​ $ 315,350 Less: Accretion allocated based on ownership percentage ​ ( 2,037,293 ) ​ ( 541,559 ) ​ ( 2,578,852 ) Plus: Accretion applicable to the redeemable class ​ 2,578,852 ​ — ​ — Total income (loss) by class ​ $ 790,769 ​ $ ( 475,419 ) ​ 315,350 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Weighted average shares ​ 5,866,667 ​ 2,340,253 ​ — Earnings (loss) per ordinary share - Diluted ​ $ 0.135 ​ $ (0.203) ​ — ​ Fair value of financial instruments The fair value of the Company’s assets and liabilities which qualify as financial instruments under ASC Topic 820, “Fair Value Measurement”, approximates the carrying amounts represented in the accompanying balance sheet, primarily due to their short-term nature. The fair value of the Company’s financial assets and liabilities reflects management’s estimate of amounts that the Company would have received in connection with the sale of the assets or paid in connection with the transfer of the liabilities in an orderly transaction between market participants at the measurement date. In connection with measuring the fair value of its assets and liabilities, the Company seeks to maximize the use of observable inputs (market data obtained from independent sources) and to minimize the use of unobservable inputs (internal assumptions about how market participants would price assets and liabilities). The following fair value hierarchy is used to classify assets and liabilities based on the observable inputs and unobservable inputs used in order to value the assets and liabilities. Level 1: Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis. Level 2: Observable inputs other than Level 1 inputs. Examples of Level 2 input include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active. Level 3: Unobservable inputs based on our assessment of the assumptions that market participants would use in pricing the asset or liability. 9 Table of Contents The fair value of the marketable securities held in Trust Account is determined using the level 1 input. Recently issued accounting standard Management reviewed the updates to the improvement to reporting segment under ASU 2023-07 – Segment Reporting. The company is a special purpose acquisition company and does not have any operation. As such the management does not have metric established to measure performance. The management view the updated will have no material effect on the Company’s financial statement. ​ NOTE 3. INITIAL PUBLIC OFFERING On January 30, 2025, the Company consummated its IPO of 8,000,000 Units at $ 10.00 per unit. The Units were sold at a price of $ 10.00 per Unit, generating gross proceeds to the Company of $ 80,000,000 . ​ NOTE 4. PRIVATE PLACEMENT Simultaneously with the closing of the IPO, the Company consummated Private Placement in which i)Sponsor and Ramnaraine Jaigobind purchased 223,300 and 25,000 Private Units respectively, at a price of $ 10.00 per Private Unit, generating total proceeds of $ 2,483,000 and ii) the Sponsor purchased in aggregate of 1,000,000 $ 15 Private Warrants”) at a price of $ 0.10 per $ 15 Private Warrant, each exercisable to purchase one shares of common stock at $ 15.00 per share, for an aggregate purchase price of $ 100,000 . ​ NOTE 5. RELATED PARTY TRANSACTIONS Founder Shares On October 6, 2023, the Company issued an aggregate of 2,156,250 shares of common stock (the “Founder Shares”) to the Sponsor for an aggregate purchase price of $ 25,000 in cash. On October 18, 2023, the Sponsor transferred an aggregate of 465,000 Founder Shares to members of the Company’s management, board of directors and senior advisors, resulting in the Sponsor holding 1,691,250 Founder Shares. The Founder Shares include an aggregate of up to 300,000 shares subject to forfeiture by the Sponsor to the extent that the underwriters’ over-allotment is not exercised in full or in part, so that the Initial Stockholders will collectively own 20 % of the Company’s issued and outstanding shares after the IPO (assuming the Initial Stockholders did not purchase any Public Shares in the IPO and excluding the securities underlying the $ 15 Private Warrants, the Private Units). On August 21, 2024, Company issued a dividend of approximately 0.066 Founder Shares for every issued and outstanding founder share resulting in our initial stockholders holding an aggregate of 2,300,000 Founder Shares, an increase of 143,750 founder compared to 2,156,250 initial Founder Shares issued. On February 5, 2025, the underwriters elected to terminate their over-allotment option to purchase 1,200,000 IPO Units resulting in Sponsor to forfeit 300,000 Founder Shares. As of March 31, 2025, there were 2,000,000 Founder Shares outstanding. The Initial Stockholders have agreed not to transfer, assign or sell any of the Founder Shares (except to certain permitted transferees) until, with respect to 50 % of the Founder Shares, the earlier of (i) twelve months after the date of the consummation of a Business Combination, or (ii) the date on which the closing price of the Company’s common stock equals or exceeds $ 12.00 per share (as adjusted for stock splits, stock dividends, reorganizations and recapitalizations) for any 20 trading days within any 30 -trading day period commencing after a Business Combination, with respect to the remaining 50 % of the Founder Shares, 12 months after the date of the consummation of a Business Combination, or earlier, in each case, if, subsequent to a Business Combination, the Company consummates a subsequent liquidation, merger, stock exchange or other similar transaction which results in all of the Company’s stockholders having the right to exchange their Public Shares for cash, securities or other property. Promissory Notes On October 6, 2023, the Company issued a promissory note to the Sponsor, pursuant to which the Company may borrow up to an aggregate principal amount of $ 150,000 . As of March 31, 2025, $ 125,000 outstanding under the Promissory Notes. The Promissory Notes are noninterest bearing and payable on the consummation of the IPO. 10 Table of Contents On January 30, 2025, the Company issued an unsecured promissory note of $ 417,000 to the Sponsor. This promissory note bear interest at the rate of 12 % per year and will mature on January 30, 2026. On March 5, 2025, the company paid $ 257,000 in principal and $ 4,935 in interest. As of March 31, 2025, there was $ 160,000 outstanding balance in principle and $ 1,368 in accrued interest under the promissory note. Administrative Services Agreement The Company entered into an administrative services agreement (the “Administrative Services Agreement”) with the Sponsor whereby the Sponsor will perform certain services for the Company for a monthly fee of $ 15,000 . As of March 31, 2025, the Company has paid $ 45,000 to Sponsor. Both executive officers of the Company serve as the managers of the Sponsor at close of the IPO. ​ NOTE 6. COMMITMENTS AND CONTINGENCIES Registration Rights The holders of the Founder Shares, the Private Units, the $ 15 Private Warrants (and their underlying securities) are entitled to registration rights pursuant to a registration rights agreement. The Company will bear the expenses incurred in connection with the filing of any registration statements pursuant to such registration rights. Underwriting Agreement The Company granted the underwriters a 45 -day option to purchase up to 1,200,000 additional Units to cover over-allotments at the IPO price. On February 5, 2025, the underwriters elected to terminate their over-allotment option to purchase 1,200,000 Units resulting in Sponsor to forfeit 300,000 Founder Shares. The underwriter are entitled to a underwriting discount equal to the lesser of (i) 750,000 (ii) an amount equal to $ 750,000 plus 1 % of the gross proceeds from the sale of the Over-Allotment Units. At IPO closing, underwriter were paid $ 750,000 . Underwriters also received 40,000 private units (“Underwriter Units”) at close of IPO for a nominal price of $ 100 . Additionally, the Underwriter has agreed to defer underwriting commissions equal to 3.5 % of the gross proceeds of the IPO ( subject to the Company’s right, to allocate up to 50 % of such fee to another financial institution in Company’s sole discretion) upon completion of the Business Combination. Financial Advisor Upon closing of the IPO, the Company paid $ 250,000 to the financial advisor and issued 25,000 private units ( “Advisor Units”). ​ NOTE 7. STOCKHOLDERS’ EQUITY Common Stock — The Company is authorized to issue 100,000,000 shares of common stock, par value $ 0.0001 . On March 31, 2025, there were 2,295,800 common shares outstanding, excluding 8,000,000 shares subject to possible redemption. Rights — Public Rights will entitle the holder to receive one -tenth common share per each Public Right. On March 31, 2025, the Company had 829,580 total rights including 800,000 Public Rights outstanding at the close of the IPO. Warrants — The $ 15 Private Warrants entitles the holder to purchase one common share at an exercise price of $ 15.00 per each share, is exercisable for a period of 10 years from the date of Business Combination, is non-redeemable, and may be exercised on a cashless basis. Additionally, $ 15 Private Warrants and the shares issuable upon the exercise of the $ 15 Private Warrants are not to be transferable, assignable or salable until after the completion of a Business Combination, subject to certain limited exceptions. The Company have 1,000,000 $ 15 Private Warrant outstanding at the close of the IPO. 11 Table of Contents The exercise price and number of ordinary shares issuable upon exercise of the warrants may be adjusted in certain circumstances including in the event of a stock dividend, extraordinary dividend or recapitalization, reorganization, merger or consolidation. However, except as described above, the warrants will not be adjusted for issuances of common stock at a price below its exercise price. Additionally, in no event will the Company be required to net cash settle the warrants. If the Company is unable to complete a Business Combination within the Combination Period, the $ 15 Private Warrants may expire worthless. ​ NOTE 8. SUBSEQUENT EVENTS The Company evaluated subsequent events and transactions that occurred after the balance sheet date up to April 30, 2025, the date that the financial statements were issued. On April 7, 2025, the Company withdrew $ 311,736 from the income earned in the Trust Account for working capital purpose. On April 9, 2025, the Company paid $ 125,000 to the Sponsor under the promissory note dated October 6, 2023. There is $ 25,000 remaining under the promissory note. On April 9, 2025, the Company paid $ 161,736 to the Sponsor which represents $ 160,000 in principal and $ 1,736 in interest under the promissory note dated January 28, 2025. There is no balance outstanding under the promissory note. ​ 12 Table of Contents