UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
DC 20549
FORM
10-Q
☒
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended September 30, 2025
OR
☐
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from ___________ to __________
Commission
File Number: 001-42280
Cayson
Acquisition Corp
(Exact
name of registrant as specified in its charter)
Cayman
Islands
N/A 00-0000000
(State
or other jurisdiction
(IRS
Employer
of
incorporation or organization)
Identification
Number)
205
W 37th St , New York , NY
10018
(Address
of principal executive offices)
(Zip
code)
(203)
998-5540
(Issuer’s
telephone number including area code)
N/A
(Former
name, former address and former fiscal year, if changed since last report)
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
symbol(s)
Name
of each exchange on which registered
Units,
each consisting of one ordinary share and one right
CAPNU
The
Nasdaq Stock Market LLC
Ordinary
Shares, par value $0.0001 per share
CAPN
The
Nasdaq Stock Market LLC
Rights,
each entitling the holder to one-tenth of one ordinary share upon the completion of the Company’s initial business combination
CAPNR
The
Nasdaq Stock Market LLC
Indicate
by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities
Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such
reports), and (2) has been subject to such filing requirements for the past 90 days. ☒ Yes No ☐
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes ☒ No ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting
company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,”
and “emerging growth company” in Rule 12b-2 of the Exchange Act:
Large
accelerated filer ☐
Accelerated
filer ☐
Non-accelerated
filer ☒
Smaller
reporting company ☒
Emerging
growth company ☒
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☒ No ☐
As
of November 12, 2025, the registrant had 7,830,000 ordinary shares, $ 0.0001 par value, outstanding.
INDEX
Part I - Financial Information
Item 1 – Financial Statements
2
Balance Sheets (Unaudited)
2
Statements of Operations (Unaudited)
3
Statements of Changes in Shareholders’ Deficit (Unaudited)
4
Statements of Cash Flows (Unaudited)
6
Notes to Unaudited Financial Statements
7
Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations
16
Item 3 – Quantitative and Qualitative Disclosures About Market Risk
20
Item 4 – Controls and Procedures
20
Part II - Other Information
Item 2 – Unregistered Sales of Equity Securities and Use of Proceeds
20
Item 5 – Other Information
21
Item 6 – Exhibits
22
Signatures
23
1
Part
I - Financial Information
Item
1 – Financial Statements
CAYSON
ACQUISITION CORP
BALANCE
SHEETS (UNAUDITED)
September
30, 2025
December
31, 2024
ASSETS
Current
Assets
Cash
$ 87,898
$ 465,254
Prepaid
expenses
128,804
129,496
Total
Current Assets
216,702
594,750
Prepaid expenses - non-current
-
66,158
Cash
held in escrow account
600,000
-
Cash
and investments held in trust account
62,676,305
60,752,079
Total
Non-current assets
63,276,305
60,818,237
Total
Assets
$ 63,493,007
$ 61,412,987
LIABILITIES
AND SHAREHOLDERS’ DEFICIT
Current
Liabilities
Accrued
offering costs
$ 75,000
$ 65,000
Accrued
expenses
23,479
38,025
Promissory
note
300,000
-
Promissory
note - related party
300,000
-
Promissory
note
300,000
-
Total
Current Liabilities
698,479
103,025
Deferred
underwriting commission payable
2,100,000
2,100,000
Total
Liabilities
2,798,479
2,203,025
Commitments
and contingencies
-
Ordinary shares subject
to possible redemption 6,000,000 shares at a redemption value of $ 10.55 and $ 10.13 per share as of September 30, 2025 and December
31, 2024, respectively
63,276,305
60,752,079
Shareholders’
Deficit:
Preference
shares, $ 0.0001 par value; 2,000,000 shares authorized; none issued and outstanding
-
-
Ordinary
shares, $ 0.0001 par value; 200,000,000 shares authorized; 1,830,000 shares issued and outstanding (excluding 6,000,000 shares subject
to redemption)
183
183
Additional
paid-in capital
-
-
Accumulated
deficit
( 2,581,960 )
( 1,542,300 )
Total
Shareholders’ Deficit
( 2,581,777 )
( 1,542,117 )
Total
Liabilities and Shareholders’ Deficit
$ 63,493,007
$ 61,412,987
The
accompanying notes are an integral part of the unaudited financial statements.
2
CAYSON
ACQUISITION CORP
STATEMENTS
OF OPERATIONS
(UNAUDITED)
FOR
THE THREE
MONTHS
ENDED SEPTEMBER 30, 2025
FOR
THE THREE
MONTHS
ENDED
SEPTEMBER
30, 2024
FOR
THE NINE
MONTHS
ENDED SEPTEMBER 30, 2025
FOR
THE PERIOD FROM MAY 27, 2024 (INCEPTION) THROUGH
SEPTEMBER 30, 2024
Formation
and operating costs
$ 234,096
$ 87,519
$ 729,008
$ 147,438
Loss
from operations
( 234,096 )
( 87,519 )
( 729,008 )
( 147,438 )
Other
Income
Bank
interest income
1,663
7
8,623
7
Interest
earned on cash and investments held in Trust Account
648,039
56,234
1,924,226
56,234
Total
other income
649,702
56,241
1,932,849
56,241
Net
income (loss)
$ 415,606
$ ( 31,278 )
$ 1,203,841
$ ( 91,197 )
Basic
and diluted weighted average shares outstanding, ordinary shares subject to possible redemption
6,000,000
521,739
6,000,000
377,953
Basic
and diluted net income (loss) per share, ordinary shares subject to possible redemption
$ 0.05
$ ( 0.01 )
$ 0.15
$ ( 0.04 )
Basic
and diluted weighted average shares outstanding, ordinary shares, non-redeemable
1,830,000
1,845,000
1,830,000
1,809,961
Basic
and diluted net income (loss) per share, ordinary shares, non-redeemable
$ 0.05
$ ( 0.01 )
$ 0.15
$ ( 0.04 )
The
accompanying notes are an integral part of the unaudited financial statements.
3
CAYSON
ACQUISITION CORP
STATEMENTS
OF CHANGES IN SHAREHOLDERS’ DEFICIT
(UNAUDITED)
FOR
THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2025
Shares
Amount
Capital
Deficit
Deficit
Ordinary
Shares
Additional
Paid-in
Accumulated
Shareholders’
Shares
Amount
Capital
Deficit
Deficit
Balance
as of December 31, 2024
1,830,000
$ 183
$ -
$ ( 1,542,300 )
$ ( 1,542,117 )
Subsequent
measurement of ordinary shares subject to possible redemption
-
-
-
( 636,174 )
( 636,174 )
Net
income
-
-
-
404,677
404,677
Balance
as of March 31, 2025
1,830,000
$ 183
$ -
$ ( 1,773,797 )
$ ( 1,773,614 )
Contribution
of transaction cost
-
-
154,377
-
154,377
Subsequent
measurement of ordinary shares subject to possible redemption
-
-
-
( 640,013 )
( 640,013 )
Net
income
-
-
-
383,558
383,558
Balance
as of June 30, 2025
1,830,000
$ 183
$ 154,377
$ ( 2,030,252 )
$ ( 1,875,692 )
Contribution
of transaction cost
-
-
126,348
-
126,348
Subsequent
measurement of ordinary shares subject to possible redemption
-
-
( 280,725 )
( 367,314 )
( 648,039 )
Extension funds attributable to ordinary shares subject to redemption
-
-
-
( 600,000 )
( 600,000 )
Net
income
-
-
-
415,606
415,606
Balance
as of September 30, 2025
1,830,000
$ 183
$ -
$ ( 2,581,960 )
$ ( 2,581,777 )
The
accompanying notes are an integral part of the unaudited financial statements.
4
FOR
THE PERIOD FROM MAY 27, 2024 (INCEPTION) THROUGH SEPTEMBER 30, 2024
(UNAUDITED)
Ordinary
Shares
Additional
Paid-in
Accumulated
Shareholders’
Equity
Shares
Amount
Capital
Deficit
(Deficit)
Balance
as of May 27, 2024 (inception)
-
$ -
$ -
$ -
$ -
Balance
-
$ -
$ -
$ -
$ -
Ordinary
shares issued to Sponsor
1,725,000
173
24,827
-
25,000
Shares
Issued to EBC
100,000
10
131,990
-
132,000
Net
loss
-
-
-
( 59,919 )
( 59,919 )
Balance
as of June 30, 2024
1,825,000
183
156,817
( 59,919 )
97,081
Balance
1,825,000
183
156,817
( 59,919 )
97,081
Proceeds from sale of public units
6,000,000
600
59,999,400
-
60,000,000
Proceeds from sale of 230,000 private units
230,000
23
2,299,977
-
2,300,000
Allocation of offering costs to ordinary shares subject to possible redemption
-
-
( 3,722,527 )
-
( 3,722,527 )
Initial classification of ordinary shares subject to redemption to temporary equity
( 6,000,000 )
( 600 )
( 59,279,400 )
-
( 59,280,000 )
Allocation of offering costs to ordinary shares subject to redemption
-
-
3,974,257
-
3,974,257
Accretion of additional paid in capital to accumulated deficit
-
-
( 3,428,524 )
( 1,265,733 )
( 4,694,257 )
Subsequent measurement of common stock subject to possible redemption
-
-
-
( 56,234 )
( 56,234 )
Net loss
-
-
-
( 31,278 )
( 31,278 )
Net Income (loss)
-
-
-
( 31,278 )
( 31,278 )
Balance as of September 30, 2024
2,055,000
$ 206
$ -
$ ( 1,413,164 )
$ ( 1,412,958 )
Balance
2,055,000
$ 206
$ -
$ ( 1,413,164 )
$ ( 1,412,958 )
The
accompanying notes are an integral part of the unaudited financial statements.
5
CAYSON
ACQUISITION CORP
STATEMENTS
OF CASH FLOWS
(UNAUDITED)
FOR
THE NINE MONTHS ENDED
SEPTEMBER
30, 2025
FOR
THE PERIOD FROM MAY 27, 2024 (INCEPTION) THROUGH SEPTEMBER 30, 2024
CASH
FLOWS FROM OPERATING ACTIVITIES
Net
income (loss)
$ 1,203,841
$ ( 91,197 )
Adjustments
to reconcile net income (loss) to net cash used in operating activities:
Interest
earned on cash and investments held in Trust Account
( 1,924,226 )
( 56,234 )
Changes
in operating assets and liabilities:
Accrued
offering costs
10,000
65,000
Accrued
expenses
266,179
29,250
Prepaid
expense
66,850
( 205,421 )
CASH
USED IN OPERATING ACTIVITIES
( 377,356 )
( 258,602 )
CASH
FLOWS FROM INVESTING ACTIVITIES
Extension payments held in escrow account
( 600,000 )
-
Investment
of cash in Trust Account
-
( 60,000,000 )
CASH
USED IN INVESTING ACTIVITIES
( 600,000 )
( 60,000,000 )
CASH
FLOWS FROM FINANCING ACTIVITIES
P roceeds from promissory note
300,000
-
P roceeds from promissory note - related
party
300,000
-
Proceeds
from issuance of EBC Founders Share
-
1,450
Proceeds
from initial public offering
-
60,000,000
Proceeds
from private placement
-
2,300,000
Payment
of underwriter’s discount
-
( 1,200,000 )
Borrowings
from related party
-
261,317
Repayment
of borrowings from related party
-
( 261,317 )
Payment
of offering costs
-
( 266,978 )
CASH
PROVIDED BY FINANCING ACTIVITIES
600,000
60,834,472
NET
CHANGE IN CASH
( 377,356 )
575,870
CASH
AT BEGINNING OF THE PERIOD
465,254
-
CASH
AT END OF PERIOD
$ 87,898
$ 575,870
Supplemental
disclosure of cash flow information:
Issuance
of founder shares in exchange for deferred offering costs
$ -
$ 25,000
Fair
value of EBC Founder Shares charged to deferred offering costs
$ -
$ 130,550
Allocation
of offering costs to ordinary shares subject to redemption
$ -
$ 3,974,257
Allocation
of offering costs to ordinary shares subject to possible redemption
$ -
$ 3,722,527
Initial
classification of ordinary shares subject to redemption to temporary equity
$ -
$ 59,280,000
Accretion
of additional paid in capital to accumulated deficit
$ -
$ 4,694,257
Contribution
of transaction cost
$ 280,725
$ -
Subsequent
measurement of ordinary shares subject to possible redemption
$ 1,924,226
$ 56,234
Extension funds attributable to ordinary shares subject to redemption
$ 600,000
$ -
The
accompanying notes are an integral part of the unaudited financial statements.
6
CAYSON
ACQUISITION CORP
Notes
to the financial statements ( UNAUDITED )
NOTE
1 — ORGANIZATION AND BUSINESS OPERATIONS
Organizational
and General
Cayson
Acquisition Corp (the “Company”) was incorporated in the Cayman Islands on May 27, 2024. The Company was formed for the purpose
of effecting a merger, capital stock exchange, asset acquisition, stock purchase, reorganization, or similar business with one or more
businesses (the “Business Combination”).
The
Company is not limited to a particular industry or sector for purposes of consummating a Business Combination. The Company is an early
stage and emerging growth company and, as such, the Company is subject to all of the risks associated with early stage and emerging growth
companies.
The
Company’s sponsors are Yawei Cao and Cayson Holding LP, a Delaware limited partnership (the “Sponsors”). As of September
30, 2025, the Company had not commenced any operations. All activity for the period from May 27, 2024 (inception) through September 30,
2025 relates to the Company’s formation and the initial public offering (“Initial Public Offering”), which is described
below, and identifying a target company for our initial Business Combination. The Company will not generate any operating revenues until
after the completion of an initial Business Combination, at the earliest. The Company will generate non-operating income in the form
of interest income from the proceeds derived from the Initial Public Offering. The Company has selected December 31 as its fiscal year
end.
The
registration statement for the Company’s IPO (the “Registration Statement”) was declared effective on September 19,
2024. On September 23, 2024, the Company consummated the IPO of 6,000,000 units, (“Units” and, with respect to the ordinary
shares included in the Units being offered, the “Public Shares”), generating gross proceeds of $ 60,000,000 , which is described
in Note 3, and the sale of 230,000 Units (the “Private Placement Units”) at a price of $ 10.00 per Private Placement Unit
in a private placement to the Sponsors, that was closed simultaneously with the IPO. Additionally, on October 15, 2024, the underwriters’
over-allotment option expired and the Sponsors forfeited an aggregate of 225,000 founder shares.
Transaction
costs amounted to $ 3,722,527 (net of $ 300,000 underwriters cash reimbursement of deferred offering cost), consisting of $ 1,200,000 of
cash underwriting fees, $ 2,100,000 of deferred underwriting commission and $ 422,527 (net of $ 300,000 underwriters cash reimbursement
of deferred offering cost) of other offering costs. These costs were charged to additional paid-in capital or accumulated deficit to
the extent additional paid-in capital is fully depleted upon completion of the IPO.
The
Company will have until up to 21 months, if the Company extends the time to complete a Business Combination (the “Combination Period”). If the Company does not complete an initial Business Combination within the
Combination Period and such time period is not further extended by the Company’s shareholders,
the Company will (i) cease all operations except for the purpose of winding up, (ii) as promptly as reasonably possible but not more
than ten business days thereafter, redeem 100 % of the public shares, at a per-share price, payable in cash, equal to the aggregate amount
then on deposit in the trust account including interest earned on the funds held in the trust account and not previously released to
us to pay our taxes (less up to $ 100,000 of interest to pay liquidation and dissolution expenses), divided by the number of then outstanding
public shares, which redemption will completely extinguish public shareholders’ rights as shareholders (including the right to
receive further liquidating distributions, if any), subject to applicable law, and (iii) as promptly as reasonably possible following
such redemption, subject to the approval of our remaining shareholders and our board of directors, dissolve and liquidate, subject in
each case to our obligations under Cayman Islands law to provide for claims of creditors and the requirements of other applicable law.
The
Trust Account
On
September 23, 2024, a total of $ 60,000,000 of the net proceeds from the Initial Public Offering, including proceeds of the sale of the
Private Placement Units, was deposited in a trust account (the “Trust Account”) and will be invested in U.S. government securities,
within the meaning set forth in Section 2(a)(16) of the Investment Company Act, with a maturity of 185 days or less, or in any open-ended
investment company that holds itself out as a money market fund investing solely in U.S. Treasuries and meeting certain conditions under
Rule 2a-7 of the Investment Company Act, as determined by the Company, until the earlier of (i) the completion of a Business Combination
and (ii) the distribution of the funds in the Trust Account to the Company’s shareholders, as described below.
7
Proposed
Business Combination
On
July 11, 2025, the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”), by and among the Company,
Mango Financial Group Limited, a Cayman Islands exempted company ( “Mango Group” or “MFG”), North Water Investment
Group Holdings Limited (“North Water”), the parent company of Mango Financial, and
Mango Temp Limited, a Cayman Islands exempted company and a wholly-owned subsidiary of Mango Group (“Merger Sub”). Each of
the foregoing parties is referred to herein as a “Party” and collectively as the “Parties”.
On
September 11, 2025, the parties entered into an amendment to the Merger Agreement (the “Amendment”).
Pursuant
to the Agreement, upon the closing of the transactions contemplated by the Merger Agreement, the Company will become a wholly owned subsidiary
of Mango Group, which will become the parent company of Mango Financial.
Extension
of Time to Consummate Business Combination
Effective
as of September 17, 2025, Cayson Holding LP, one of the Company’s Sponsors, and Mango Financial Limited (“Mango
Financial”) loaned the Company an aggregate of $ 600,000 . Such funds were deposited into escrow account managed by the
Company’s trustee, Continental. On October 10, 2025, the Company’s trustee, deposited $ 600,000 into the Trust Account.
Such funds are subject to possible redemption by the Company’s public shareholders in accordance with the terms of the Trust
Account, and were used to extend the period of time the Company has to consummate a Business Combination from September 23, 2025 to
January 23, 2026.
Going
Concern Consideration
As
of September 30, 2025, the Company had $ 87,898 in its operating bank account and a working capital deficit of $ 481,777 . Further, the
Company has incurred and expects to continue to incur significant costs in pursuit of its financing and acquisition plans in pursuit
of a Business Combination.
In
connection with the Company’s assessment of going concern considerations in accordance with Financial Accounting Standard Board’s
Accounting Standards Update (“ASU”) 2014-15, “Disclosures of Uncertainties about an Entity’s Ability to Continue
as a Going Concern,” management has determined that these conditions raise substantial doubt about the Company’s ability
to continue as a going concern within one year after the date that the financial statements are issued. In addition, if the Company is
unable to complete a Business Combination within the Combination Period, the Company’s board of directors would proceed to commence
a voluntary liquidation and thereby a formal dissolution of the Company. There is no assurance that the Company’s plans to consummate
a Business Combination will be successful within the Combination Period. As a result, management has determined that such additional
condition also raise substantial doubt about the Company’s ability to continue as a going concern within one year after the date
that the financial statements are issued. The financial statements do not include any adjustments that might result from the outcome
of this uncertainty.
NOTE
2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying unaudited interim financial statements have been prepared in accordance with accounting principles generally accepted in
the United States of America (“GAAP”) for interim financial information, as set forth by the Financial Accounting Standards
Board (“FASB”), and pursuant to the rules and regulations of the SEC. The unaudited interim financial statements should be
read in conjunction with the audited financial statements and notes thereto for the period from May 27, 2024 (inception) through December
31, 2024 included the Company’s Annual Report on Form 10-K, as filed with the SEC on March 26, 2025. In the opinion of management,
the unaudited financial statements reflect all adjustments, which include only normal recurring adjustments necessary for the fair statement
of the balances and results for the periods presented. The interim results for the period ended September 30, 2025 are not necessarily
indicative of the results that may be expected for the year ending December 31, 2025 or for any future periods.
Emerging
Growth Company
The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act of 1933, as amended (the “Securities
Act”), as modified by the Jumpstart Our Business Startups Act of 2012, as amended (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 independent registered public accounting firm 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.
8
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 the financial statement in conformity with US GAAP requires the Company’s 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.
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.
As of September 30, 2025 and December 31, 2024, the Company had cash of $ 87,898 and $ 465,254 , respectively.
Cash
and investments held in Trust Account
As
of September 30, 2025 and December 31, 2024, the Company had $ 62,676,305 and $ 60,752,079 , respectively, in cash and investments held
in the Trust Account comprised of money market funds that invest in U.S. government securities. Investments in money market funds are
presented on the balance sheets at fair value at the end of each reporting period. Earnings on cash and investments held in the Trust
Account are included in interest earned on cash and investments held in the Trust Account in the accompanying statement of operations.
The estimated fair value of cash and investments held in the Trust Account is determined using available market information.
Cash held in escrow account
As of September 30, 2025, the Company
had $ 600,000 in cash held in escrow account by the Company’s
trustee, Continental Stock Transfer & Trust Company (“Continental”), which was not deposited to Trust Account as of September
30, 2025. On October 10, 2025, the full amount was deposited in the Trust Account.
Concentration
of Credit Risk
Financial
instruments that potentially subject the Company to concentrations of credit risk consist of cash account in a financial institution,
which, at times, may exceed the Federal Depository Insurance Coverage of $ 250,000 . As of September 30, 2025, the Company has not experienced
losses on these accounts and management believes the Company is not exposed to significant risks on such accounts. Any loss incurred
or a lack of access to such funds could have a significant adverse impact on the Company’s financial condition, results of operations,
and cash flows. As of September 30, 2025 and December 31, 2024, $ 0 and $ 215,254 , respectively, was uninsured.
Offering
Costs associated with the IPO
The
Company complies with the requirements of Accounting Standards Codification (“ASC”) 340-10-S99-1 and SEC Staff
Accounting Bulletin (“SAB”) Topic 5A — “Expenses of Offering” to allocate offering costs between
public shares and public rights based on the estimated fair value of public shares and public rights at the date of issuance.
Offering costs of $ 3,722,527
(net of $ 300,000
underwriters cash reimbursement of deferred offering cost) were charged to additional paid-in capital upon completion of the IPO and
$ 3,974,257
was allocated to public shares which are subject to redemption based on the estimated fair value of the public on the IPO
date.
9
Income
Taxes
The
Company follows the asset and liability method of accounting for income taxes under ASC 740, “Income Taxes.” Deferred tax
assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statements
carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured
using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered
or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that included
the enactment date. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be
realized.
ASC
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
as income tax expense. There were no unrecognized tax benefits and no amounts accrued for interest and penalties as of September 30,
2025 and December 31, 2024. The Company is currently not aware of any issues under review that could result in significant payments,
accruals or material deviation from its position.
There
is currently no taxation imposed on income by the Government of the Cayman Islands. In accordance with Cayman income tax regulations,
income taxes are not levied on the Company. Consequently, income taxes are not reflected in the Company’s financial statements.
The
Company may be subject to potential examination by foreign taxing authorities in the area of income taxes. These potential examinations
may include questioning the timing and amount of deductions, the nexus of income among various tax jurisdictions and compliance with
foreign tax laws.
Any
interest payable in respect to US debt obligations held in the Trust Account is intended to qualify for the portfolio interest exemption
or otherwise be exempt from U.S. withholding taxes. Furthermore, shareholders of the Company may be subject to tax in their respective
jurisdictions based on applicable laws. For instance, U.S. persons may be subject to tax on the amounts deemed received depending on
whether the Company is a passive foreign investment company and whether U.S. persons have made any applicable tax elections permitted
under applicable law.
Net
Income (Loss) per Ordinary Share
The
Company complies with accounting and disclosure requirements of FASB ASC 260, Earnings Per Share. Net income (loss) per share of ordinary
share is computed by dividing net income (loss) by the weighted average number of shares of ordinary share outstanding for the period.
Remeasurement of carrying value to redemption value of redeemable shares of ordinary share is excluded from income (losses) per share
as the redemption value approximates fair value.
For
the three and nine months ended September 30, 2025, the Company did not have any dilutive securities and other contracts that could,
potentially, be exercised or converted into ordinary shares and then share in the earnings of the Company. As a result, diluted income
(loss) per share is the same as basic income (loss) per share for the period presented.
The
net income per share presented in the statement of operations is based on the following:
SCHEDULE OF NET INCOME LOSS REDEEMABLE AND NON REDEEMABLE SHARES
Redeemable
shares
Non-Redeemable
Shares
Redeemable
shares
Non-Redeemable
Shares
Redeemable
shares
Non-Redeemable
Shares
Redeemable
shares
Non-Redeemable
Shares
FOR
THE THREE MONTHS ENDED SEPTEMBER 30, 2025
FOR
THE THREE MONTHS ENDED SEPTEMBER 30, 2024
FOR
THE NINE MONTHS ENDED SEPTEMBER 30, 2025
FOR
THE PERIOD FROM MAY 27, 2024 (INCEPTION) THROUGH SEPTEMBER 30, 2024
Redeemable
shares
Non-Redeemable
Shares
Redeemable
shares
Non-Redeemable
Shares
Redeemable
shares
Non-Redeemable
Shares
Redeemable
shares
Non-Redeemable
Shares
Basic
and diluted net income (loss) per share
Numerators:
Allocation
of net income (loss)
318,472
97,134
( 6,895 )
( 24,383 )
922,483
281,358
( 15,754 )
( 75,443 )
Denominators:
Weighted-average
shares outstanding
6,000,000
1,830,000
521,739
1,845,000
6,000,000
1,830,000
377,953
1,809,961
Basic
and diluted net income (loss) per share
$ 0.05
$ 0.05
$ ( 0.01 )
$ ( 0.01 )
$ 0.15
$ 0.15
$ ( 0.04 )
$ ( 0.04 )
10
Fair
Value of Financial Instruments
The
fair value of the Company’s assets and liabilities, which qualify as financial instruments under ASC 820, “Fair Value Measurement,”
approximates the carrying amounts represented in the balance sheet, primarily due to their short-term nature.
Fair
Value Measurements
Fair
value is defined as the price that would be received for sale of an asset or paid for transfer of a liability, in an orderly transaction
between market participants at the measurement date. US 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 consist of:
●
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.
In
some circumstances, the inputs used to measure fair value might be categorized within different levels of the fair value hierarchy. In
those instances, the fair value measurement is categorized in its entirety in the fair value hierarchy based on the lowest level input
that is significant to the fair value measurement.
The
following table presents information about the Company’s assets that are measured at fair value on a recurring basis as of September
30, 2025 and December 31, 2024 and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such
fair value.
SCHEDULE OF ASSETS MEASURED AT FAIR VALUE ON RECURRING BASIS
Quoted
Significant
Significant
Prices
in
Other
Other
As
of
Active
Observable
Unobservable
September
30,
Markets
Inputs
Inputs
2025
(Level
1)
(Level
2)
(Level
3)
Assets:
Cash
and investments held in trust account
$ 62,676,305
$ 62,676,305
$ —
$ —
Quoted
Significant
Significant
Prices
in
Other
Other
As
of
Active
Observable
Unobservable
December
31,
Markets
Inputs
Inputs
2024
(Level
1)
(Level
2)
(Level
3)
Assets:
Cash
and investments held in trust account
$ 60,752,079
$ 60,752,079
$ —
$ —
Ordinary
shares subject to possible redemption
The
Company accounts for its ordinary shares subject to possible redemption in accordance with the guidance in Accounting Standards Codification
(“ASC”) Topic 480 “Distinguishing Liabilities from Equity.” Ordinary shares subject to mandatory redemption is
classified as a liability instrument and is measured at fair value. Conditionally redeemable ordinary shares (including ordinary shares
that features redemption rights that are 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, ordinary shares are classified
as shareholders’ equity. The Company’s ordinary shares feature certain redemption rights that are considered to be outside
of the Company’s control and subject to occurrence of uncertain future events. Accordingly, as of September 30, 2025 and December
31, 2024, ordinary shares subject to possible redemption in an amount of $ 63,276,305 and $ 60,752,079 , respectively, are presented at
redemption value as temporary equity, outside of the shareholders’ equity section of the Company’s balance sheet. The Company
recognizes changes in redemption value immediately as they occur and adjusts the carrying value of redeemable ordinary shares to equal
the redemption value at the end of each reporting period. Increases or decreases in the carrying amount of redeemable ordinary shares
are affected by charges against additional paid in capital or accumulated deficit if additional paid-in capital has no outstanding balance
at the period end.
11
As
of September 30, 2025 and December 31, 2024, the ordinary shares subject to possible redemption reflected in the balance sheet are reconciled
in the following table:
SCHEDULE OF ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION
Total
public offering gross proceeds
$ 60,000,000
Less:
Proceeds
allocated to public rights
( 720,000 )
Offering
costs allocated to public shares subject to possible redemption
( 3,974,257 )
Plus:
Accretion
of carrying value to redemption value
4,694,257
Ordinary
shares subject to possible redemption
$ 60,000,000
Plus:
Subsequent
measurement of ordinary shares subject to possible redemption
752,079
Ordinary
shares subject to possible redemption, as of December 31, 2024
$ 60,752,079
Plus:
Subsequent
measurement of ordinary shares subject to possible redemption
1,924,226
Extension funds attributable to ordinary shares subject to redemption
600,000
Ordinary
shares subject to possible redemption, as of September 30, 2025
$ 63,276,305
Segment
Reporting
ASC
Topic 280, “Segment Reporting,” establishes standards for companies to report in their financial statement information about
operating segments, products, services, geographic areas, and major customers. Operating segments are defined as components of an enterprise
for which separate financial information is available that is regularly evaluated by the Company’s chief operating decision maker,
or group, in deciding how to allocate resources and assess performance.
The
Company’s Chief Financial Officer has been identified as the chief operating decision maker (“CODM”), who reviews the
operating results for the Company as a whole to make decisions about allocating resources and assessing financial performance. Accordingly,
management has determined that the Company only has one operating segment.
When
evaluating the Company’s performance and making key decisions regarding resource allocation, the CODM reviews key metrics, formation
and operating costs and interest earned on cash and investments held in Trust Account which include the accompanying statements of operations.
The
key measures of segment profit or loss reviewed by our CODM are interest earned on cash and investments held in Trust Account and formation
and operating costs. The CODM reviews interest earned on cash and investments held in Trust Account to measure and monitor stockholder
value and determine the most effective strategy of investment with the Trust Account funds while maintaining compliance with the trust
agreement. Formation and operating costs are reviewed and monitored by the CODM to manage and forecast cash to ensure enough capital
is available to complete a Business Combination within the Combination Period. The CODM also reviews formation and operating
costs to manage, maintain and enforce all contractual agreements to ensure costs are aligned with all agreements and budget.
Recent
Accounting Standards
Management
does not believe that any recently issued, but not yet effective, accounting standards, if currently adopted, would have a material effect
on the Company’s financial statements.
NOTE
3 — INITIAL PUBLIC OFFERING
On
September 23, 2024, the Company sold 6,000,000 Units at a price of $ 10.00 per Unit. Each Unit consists of one ordinary share and one
right to receive one-tenth (1/10) of one ordinary share upon the consummation of the Company’s initial Business Combination. Ten
Public Rights will entitle the holder to one ordinary share (see Note 8). The Company will not issue fractional shares and only whole
shares will trade, so unless a holder purchased units in multiples of tens, such holder will not be able to receive or trade the fractional
shares underlying the rights. The Company also granted the underwriters a 45-day option to purchase up to an additional 900,000 units
to cover over-allotments. On October 15, 2024, the underwriters’ over-allotment option expired and the Sponsors forfeited an aggregate
of 225,000 founder shares.
12
NOTE
4 — PRIVATE PLACEMENTS
Simultaneously
with the closing of the IPO, the Company consummated the private sale of 230,000
Private Placement Units to Yawei Cao, the Chairman and Chief Executive Officer of the Company, and TenX Global Capital LP
(“TenX”), an affiliate of Dahe (Taylor) Zhang, the Company’s Chief Financial Officer. Each Unit consists of one
share of ordinary shares and one right to receive one-tenths (1/10) of one Ordinary Share upon the consummation of the
Company’s initial Business Combination. The proceeds from the sale of the Private Placement Units were added to the net
proceeds from the IPO held in the Trust Account. If the Company does not complete a Business Combination within the Combination
Period, the proceeds from the sale of the Private Placement Units held in the Trust Account will be used to fund the redemption of
the Public Shares (subject to the requirements of applicable law). The Private Placement Units (including the underlying securities)
will not be transferable, assignable, or salable until the completion of a Business Combination, subject to certain
exceptions.
NOTE
5 — RELATED PARTY TRANSACTIONS
Founder
Shares and EBC Founder Shares
On
May 29, 2024, the Sponsors received 1,725,000 of the Company’s ordinary shares in exchange for $ 25,000 paid for deferred offering
costs borne by the Sponsors. Up to 225,000 of such founder shares are subject to forfeiture to the extent that the underwriters’
over-allotment is not exercised in full.
On
May 30, 2024, Cayson Holding LP, one of the Company’s Sponsors, transferred an aggregate of 862,500 founder shares to Yawei Cao,
the Company’s other sponsor, Chairman and CEO.
On
May 30, 2024, the Company issued to EBC 100,000 EBC founder shares for a purchase price of approximately $ 0.014 per share and an aggregate
purchase price of $ 1,450 . The Company had received payment for the purchase of the EBC Founder Shares. The Company estimated the fair
value of the EBC Founder Shares to be $ 132,000 or $ 1.32 per share. Accordingly, $ 130,550 (the total $ 132,000 fair value less $ 1,450 to
be paid by EBC) was considered to be deferred offering cost. The Company established the initial fair value for the EBC Founder Shares
on May 30, 2024, the date of the issuance, using a calculation prepared by management which takes into consideration the probability
of completion of the Initial Public Offering, an implied probability of the completion of a Business Combination and a Discount for Lack
of Marketability calculation. The EBC Founder Shares, are classified as Level 3 at the measurement date due to the use of unobservable
inputs including the probability of a business combination, the probability of the initial public offering, and other risk factors.
On
October 15, 2024, the underwriters elected to terminate their over-allotment option and as a result an aggregate of 225,000 Founder Shares
were forfeited by the Sponsors and cancelled.
The
Founder Shares and EBC Founder Shares are identical to the ordinary shares included in the Public Units, and holders of Founder Shares
and EBC Founder Shares have the same shareholder rights as public shareholders, except that (i) the Founder Shares and EBC Founder shares
are subject to certain transfer restrictions, as described below; (ii) the initial shareholders and EBC have agreed (A) to waive their
redemption rights with respect to any Founder Shares and EBC Founder Shares in connection with the completion of the initial Business
Combination, (B) to waive their redemption rights with respect to their Founder Shares and EBC Founder Shares in connection with a shareholder
vote to approve an amendment to the amended and restated memorandum and articles of association to (a) modify the substance or timing
of the obligation to provide for the redemption of the Public Shares in connection with an initial Business Combination or to redeem
100 % of the Public Shares if the Company does not complete the initial Business Combination within 12 months from the closing of this
offering (or up to 21 months, if we extend the time to complete an initial business combination) from the closing of the Initial Public
Offering or (b) with respect to any other material provisions relating to shareholders’ rights or pre-initial Business Combination
activity, and (C) to waive their rights to liquidating distributions from the Trust Account with respect to any Founder Shares and EBC
Founder Shares held by them if the Company fails to complete the initial Business Combination within 12 months from the closing of this
offering (or up to 21 months, if we extend the time to complete an initial business combination, and (iii) the Founder Shares and EBC
Founder Shares are entitled to registration rights. If the Company submits the initial Business Combination to the public shareholders
for a vote, the initial shareholders have agreed (and their permitted transferees will agree) to vote any Founder Shares and any Public
Shares purchased by them in or after the Initial Public Offering (including in open market and privately-negotiated transactions) in
favor of the initial Business Combination.
13
The
Sponsors have agreed, subject to limited exceptions, not to transfer, assign or sell any of the Founder Shares until the earlier to occur
of: (A) six months after the date of the consummation of an Initial Business Combination, (B) any time after the 90 th day
after the consummation of an Initial Business Combination where the volume weighted average price of the ordinary shares equals or exceeds
$ 12.00 (as adjusted for share splits, dividends, combinations or similar actions) for twenty trading days out of any thirty consecutive
trading day period or (C) the date on which we complete a liquidation, merger, share exchange, reorganization or other similar transaction
after our initial business combination that results in all of our public shareholders having the right to exchange their ordinary shares
for cash, securities or other property.
EBC
founder shares will not, subject to certain exceptions, be transferred, assignable, or saleable (except to permitted transferees as described
in the Registration Statement (defined below)) until 30 days after the date of the consummation of our initial business combination.
Promissory
Note — Related Party
On
June 3, 2024, the Sponsors issued an unsecured promissory note to the Company (the “Promissory Note”), pursuant to which
the Company may borrow up to an aggregate principal amount of $ 300,000 . The Promissory Note is non-interest bearing and payable on the
earlier of (i) December 31, 2024, or (ii) the consummation of the Initial Public Offering. On the date of closing of the IPO on September
23, 2024, no amounts were outstanding under the Promissory Note and the Promissory Note then expired upon the consummation of the IPO.
On
September 9, 2025, Cayson Holding LP, one of the Sponsors, issued an unsecured promissory note to the Company, pursuant to which the
Company borrowed an aggregate amount of $ 300,000
(the “Extension Note”). The Extension Note is non-interest
bearing and is repayable in full upon consummation of a Business Combination. The proceeds from the Extension Note were deposited into
escrow account managed by the Company’s
trustee, Continental. Such funds are subject to possible redemption by the Company’s public shareholders in accordance with the
terms of the Trust Account, and were used to extend the period of time the Company has to consummate a Business Combination from September 23, 2025
to January 23, 2026. As of September 30, 2025, $ 300,000
was outstanding under the Extension Note.
Due
to Related Party
The
Sponsors paid certain formation, operating or deferred offering costs on behalf of the Company. These amounts were due on demand and
non-interest bearing. During the period from May 27, 2024 (inception) through September 23, 2024, the Sponsors had paid $ 261,317 on behalf
of the Company. On September 23, 2024, the Company repaid $ 286,317 out of the offering proceeds held in trust account, resulting in a
$ 25,000 due from the sponsor as of September 23, 2024. On September 26, 2024, the Sponsor initiated the wire to return the $ 25,000 to
the Company. As of September 30, 2025 and December 31, 2024, there was no outstanding balance due to the related party.
Due
from Related Party
At
the closing of the Initial Public Offering, $ 25,000 was over funded to the Sponsor for the repayment of amounts due to related party
as described above. On September 26, 2024, the Sponsor initiated the wire to return the $ 25,000 to the Company. As of September 30, 2025
and December 31, 2024, there was no outstanding balance due from the related party.
Consulting
Services Agreement
The
Company engaged TenX as a related party consultant in connection with the formation and initial
public offering. During the period from May 27, 2024 (inception) through December 31, 2024, $ 150,000 has been paid through sponsor as
deferred offering costs for these services. As of September 30, 2025 and December 31, 2024, no amounts remain outstanding.
Administration
Fee
Commencing
on September 19, 2024, one of the Sponsors will be allowed to charge the Company an allocable share of its overhead, up to $ 10,000 per
month to the close of the Business Combination, to compensate it for the Company’s use of its office, utilities and personnel.
As of September 30, 2025 and December 31, 2024, an administration fee of $ 4,194 has been accrued to accrued expenses, respectively.
Working
Capital Loans
In
order to finance the Company’s transaction costs in connection with its search for and consummation of a Business Combination,
the Sponsors, its affiliates or any of the Company’s officers and directors may but are not obligated to, loan to the Company funds
as the Company may require, of which up to $ 1,500,000 of such loans may be convertible into private placement-equivalent units (“Working
Capital Units”) at a price of $ 10.00 per unit at the option of the lender. As of September 30, 2025 and December 31, 2024, the
Company has not incurred any such loans.
14
NOTE
6 - PROMISSORY NOTE FROM A THIRD PARTY
On
September 9, 2025, Mango Financial, the party to entered the Merger Agreement with the Company (see Note 1- Proposed Business Combination ),
issued an unsecured promissory note to the Company, pursuant to which the Company borrowed an aggregate principal amount of $ 300,000
(the “Mango Extension Note”). The Mango Extension Note is non-interest bearing and is payable in full upon consummation of
a Business Combination. The proceeds from the Mango Extension Note were deposited into escrow account managed by the Company’s
trustee, Continental. Such funds are subject to possible redemption by the Company’s public shareholders in accordance with the
terms of the Trust Account, and were used to extend the period of time the Company has to consummate a Business Combination from September
23, 2025 to January 23, 2026. As of September 30, 2025, $ 300,000 was outstanding under the Mango Extension Note.
NOTE
7 — COMMITMENTS AND CONTINGENCIES
Registration
Rights
The
holders of the Founder Shares, EBC Founder Shares, Private Placement Units and any units that may be issued upon conversion of working
capital loans (and all underlying securities) are entitled to registration rights pursuant to a registration rights agreement signed
on the effective date of Initial Public Offering requiring the Company to register such securities for resale. The holders of these securities
are entitled to make up to three demands, excluding short form registration demands, that the Company register such securities. In addition,
the holders have certain “piggy-back” registration rights with respect to registration statements filed subsequent to completion
of a Business Combination and rights to require the Company to register for resale such securities pursuant to Rule 415 under the Securities
Act. However, the registration rights agreement provides that the Company will not be required to effect or permit any registration or
cause any registration statement to become effective until the securities covered thereby are released from their lock-up restrictions.
The Company will bear the expenses incurred in connection with the filing of any such registration statements.
Underwriting
Agreement
The
Company granted the underwriters a 45-day option from the date of Initial Public Offering to purchase up to 900,000 additional Units
to cover over-allotments, if any, at the Initial Public Offering price less the underwriting discounts and commissions. The underwriter did not exercise their over-allotment option and hence a total of 225,000 ordinary shares were forfeited by the Sponsors.
At
the closing of the IPO, the underwriters were paid a cash underwriting discount of $ 0.20 per Unit, or $ 1,200,000 in the aggregate, while
an aggregate amount of $ 300,000 was paid as reimbursement to the Company for certain of its expenses and fees incurred in connection
with the Initial Public Offering. The underwriters were entitled to a deferred underwriting discount of 3.5 % of the gross proceeds of
the IPO, or $ 2,100,000 , payable upon the closing of an initial business combination. The deferred fee will become payable to the underwriters
from the amounts held in the trust account solely in the event that we complete a business combination, subject to the terms of the underwriting
agreement.
NOTE
8 — SHAREHOLDERS’ EQUITY
Preferred
Shares — The Company is authorized to issue 2,000,000 shares of preferred shares with a par value of $ 0.0001 per share
with such designations, voting and other rights and preferences as may be determined from time to time by the Company’s board of
directors. As of September 30, 2025 and December 31, 2024, there were no shares of preferred shares issued or outstanding.
Ordinary
Shares — The Company is authorized to issue 200,000,000 ordinary shares with a par value of $ 0.0001 per share. Holders
of ordinary shares were entitled to one vote for each share. As of September 30, 2025 and December 31, 2024, there were 1,830,000 ordinary
shares issued and outstanding (excluding 6,000,000 shares subject to possible redemption), consisting of 1,500,000 Founder Shares, 100,000
EBC Founder Shares, and 230,000 Private Placement Units. (See Note 4 and Note 5 for further details).
Rights
— Except in cases where the Company is not the surviving company in a business combination, each holder of a right will
automatically receive one-tenth (1/10) of one ordinary share upon consummation of the initial business combination. The Company will
not issue fractional shares in connection with an exchange of rights. Fractional shares will either be rounded down to the nearest whole
share or otherwise addressed in accordance with the applicable provisions of Cayman law. In the event the Company is not the surviving
company upon completion of the initial business combination, each holder of a right will be required to affirmatively convert his, her
or its rights in order to receive the one-tenth (1/10) of one ordinary share underlying each right upon consummation of the business
combination. If the Company is unable to complete the initial business combination within the required time period and the Company will
redeem the public shares for the funds held in the trust account, holders of rights will not receive any of such funds for their rights
and the rights will expire worthless.
Other
- Contribution for transaction costs
Pursuant
to the Merger Agreement, as describe in Note 1, the agreement provides under section 5.20, “Fees and Expenses,” that
all fees and expenses incurred by the Parties in connection with this Agreement and the Transactions shall be paid by MFG and North Water.
During
the nine months ended September 30, 2025, MFG paid $ 280,725 of the Company’s transaction expenses directly on our behalf for which
there is no obligation of repayment, and are recognized as capital contributions to the Company.
NOTE
9 — SUBSEQUENT EVENTS
The
Company evaluated subsequent events and transactions that occurred after the balance sheet date up to the date that the financial statements
were issued. Based upon this review, the Company identified the following subsequent event that is required disclosure in the financial
statements.
On
October 10, 2025, the Company’s trustee, Continental Stock Transfer & Trust Company (“Continental”), deposited
$ 600,000 into the Trust Account. The deposit represents the Company’s required extension payment, which Continental received on
September 18, 2025 pursuant to the Company’s extension letter dated September 17, 2025. Continental agreed to credit the Trust Account $ 1,429 of use-of-funds interest, representing the earnings that would have accrued from September
18, 2025 through October 10, 2025.
15
Item
2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations
References
to the “Company,” “our,” “us” or “we” refer to Cayson Acquisition Corp. The following
discussion and analysis of the Company’s financial condition and results of operations should be read in conjunction with the unaudited
financial statements and the notes related thereto. Certain information contained in the discussion and analysis set forth below includes
forward-looking statements. Our actual results may differ materially from those anticipated in these forward-looking statements as a
result of many factors .
Overview
We
are a blank check company incorporated as a Cayman Islands exempted company and incorporated for the purpose of effecting a merger, share
exchange, asset acquisition, stock purchase, reorganization or similar business combination with one or more businesses. While we intend
to focus our search on businesses in Asia, we are not limited to a particular industry or geographic region for purposes of consummating
an initial business combination. We have not selected any specific business combination target and we have not, nor has anyone on our
behalf, initiated any substantive discussions, directly or indirectly, with any business combination target. We intend to effectuate
our initial business combination using cash from the proceeds of this offering and the private placement of the private units, the proceeds
of the sale of our securities in connection with our initial business combination, our shares, debt or a combination of cash, stock and
debt.
Results
of Operations
We
have neither engaged in any operations nor generated any revenues to date. Our only activities since inception through September 30,
2025 were organizational activities, those necessary to prepare for the IPO described below and identifying a target company for our
initial Business Combination. We do not expect to generate any operating revenues until after the completion of our initial Business
Combination. We expect to generate non-operating income in the form of interest income on cash and investments held in trust account.
We expect that we will incur increased expenses as a result of being a public company (for legal, financial reporting, accounting and
auditing compliance), as well as for due diligence expenses in connection with searching for, and completing, a Business Combination.
For
the three months ended September 30, 2025, we had net income of $415,606 which consisted of a loss of $234,096 derived from formation
and operating costs, offset by interest earned on cash and investments held in the Trust Account of $648,039 and bank interest income
of $1,663.
For
the nine months ended September 30, 2025, we had net income of $1,203,841, which consisted of a loss of $729,008 derived from formation
and operating costs, offset by interest earned on cash and investments held in the Trust Account of $1,924,226 and bank interest income
of $8,623.
For
the period from May 27, 2024 (inception) through September 30, 2024, we had a net loss of $91,197, which resulted entirely from formation
and operating costs incurred prior to the IPO.
Liquidity,
Capital Resources and Going Concern
On
September 23, 2024, we consummated our IPO of Units, at $10.00 per Unit, generating gross proceeds of $60,000,000. Simultaneously with
the closing of our IPO, we consummated the sale of 230,000 Private Placement Units at a price of $10.00 per Private Placement Unit in
a private placement to the Sponsors, generating total gross proceeds of $2,300,000.
Following
the Initial Public Offering and the private placement, an aggregate of $60,000,000 ($10.00 per Unit) was placed in the Trust
Account. We incurred transaction costs amounted to $3,722,527 (net of $300,000 underwriters cash reimbursement of deferred offering
cost), consisting of $1,200,000 of cash underwriting fees, $2,100,000 of deferred underwriting fees, and $422,527 of other offering
costs.
For
the nine months ended September 30, 2025, cash used in operating activities was $377,356. Net income of $1,203,841 was reduced by
$1,924,226 of interest earned on cash and investments held in the Trust. Changes in
operating assets and liabilities provided $343,029 of cash for operating activities.
For the nine months ended September 30, 2025, cash
used in investing activities was $600,000. which represents the extension payment deposited into an escrow account maintained by the Company’s
trustee, Continental, in connection with the Company’s extension of the deadline to consummate a Business Combination. Such funds
are subject to possible redemption by the Company’s public shareholders in accordance with the terms of the Trust Account.
For the nine months ended September 30, 2025, cash provided by financing activities was $600,000 ,
consisting of $300,000 of proceeds from promissory notes and $300,000 of proceeds from promissory notes – related party.
16
As
of September 30, 2025, we had cash and investments held in the Trust Account of $62,676,305. We intend to use substantially all of the
funds held in the Trust Account, including any amounts representing interest earned on the Trust Account (less income taxes payable),
to complete our Business Combination. To the extent that our share capital or debt is used, in whole or in part, as consideration to
complete our Business Combination, the remaining proceeds held in the Trust Account will be used as working capital to finance the operations
of the target business or businesses, make other acquisitions and pursue our growth strategies.
As
of September 30, 2025, we had a cash balance of $87,898 held outside the Trust Account and working capital deficit of $481,777. We
intend to use the funds held outside the Trust Account primarily to pay existing accounts payable, identify and evaluate target business
combination candidates, perform business due diligence on prospective target businesses, pay for travel expenditures to plants or similar
locations of prospective target businesses or their representatives or owners, review corporate documents and material agreements of
prospective target businesses, structure, negotiate and complete a Business Combination, and to pay for directors and officers liability
insurance premiums.
In
addition, we could use a portion of the funds not being placed in trust to pay commitment fees for financing, fees to consultants to
assist us with our search for a target business or as a down payment with respect to a particular proposed business combination, although
we do not have any current intention to do so. If we enter into an agreement where we pay for the right to receive exclusivity from a
target business, the amount that would be used as a down payment would be determined based on the terms of the specific business combination
and the amount of our available funds at the time. Our forfeiture of such funds (whether as a result of our breach or otherwise) could
result in our not having sufficient funds to continue searching for, or conducting due diligence with respect to, prospective target
businesses.
The
management estimates that we may have insufficient funds available to operate our business prior to our initial business combination.
In order to fund working capital deficiencies or finance transaction costs in connection with an intended initial business combination,
our sponsor, officers, directors or their affiliates may, but are not obligated to, loan us funds as may be required on a non-interest
bearing basis. Therefore, there is no guarantee that the Company may receive such funds as it is up to their sole discretion. In the
case that the Company receive such fund support, if the Company completes its initial Business Combination, the Company would repay the
Working Capital Loans. In the event that the initial Business Combination does not close, the Company may use a portion of the working
capital held outside the Trust Account to repay the Working Capital Loans but no proceeds from the Trust Account would be used to repay
the Working Capital Loans. Up to $1,500,000 of such loans may be convertible into working capital units at a price of $10.00 per unit
at the option of the lender. Such working capital units would be identical to the private units sold in the private placement.
Accordingly,
the accompanying unaudited financial statements have been prepared in conformity with U.S. GAAP, which contemplates continuation of the
Company as a going concern and the realization of assets and the satisfaction of liabilities in the normal course of business. The financial
statements do not include any adjustments that might result from the outcome of this uncertainty. Further, we have incurred and expect
to continue to incur significant costs in pursuit of our financing and acquisition plans. Management plans to address this uncertainty
during period leading up to the Initial Business Combination. The Company cannot provide any assurance that its plans to raise capital
or to consummate an Initial Business Combination will be successful. If the Company is unable to complete a Business Combination within
the Combination Period, the Company’s board of directors would proceed to commence a voluntary liquidation and thereby a formal
dissolution of the Company.
Based
on the foregoing, management believes that the Company lacks the financial resources it needs to sustain operations for a reasonable
period of time. Moreover, management’s plans to consummate the initial business combination may not be successful. These factors,
among others, raise substantial doubt about the Company’s ability to continue as a going concern within one year after the date
that the financial statements are issued.
17
Related
Party Transactions
Founder
Shares and EBC Founder Shares
On
May 29, 2024, the Sponsors received 1,725,000 Founder Shares in exchange for $25,000 paid for deferred offering costs borne by the Sponsors.
Up to 225,000 of such Founder Shares were subject to forfeiture to the extent that the underwriters’ over-allotment is not exercised
in full.
On
May 30, 2024, Cayson Holding LP, one of our Sponsors, transferred an aggregate of 862,500 founder shares to Yawei Cao, our other sponsor,
Chairman and CEO.
On
May 30, 2024, we issued to EBC 100,000 EBC founder shares for a purchase price of approximately $0.014 per share and an aggregate purchase
price of $1,450. The Company had received payment for the purchase of the EBC Founder Shares.
On
October 15, 2024, the underwriters elected to terminate their over-allotment option and as a result an aggregate of 225,000 Founder Shares
were forfeited by the Sponsors and cancelled.
The
Founder Shares and EBC Founder Shares are identical to the ordinary shares included in the Public Units, and holders of Founder Shares
and EBC Founder Shares have the same shareholder rights as public shareholders, except that (i) the Founder Shares and EBC Founder shares
are subject to certain transfer restrictions, as described below; (ii) the initial shareholders and EBC have agreed (A) to waive their
redemption rights with respect to any Founder Shares and EBC Founder Shares in connection with the completion of the initial Business
Combination, (B) to waive their redemption rights with respect to their Founder Shares and EBC Founder Shares in connection with a shareholder
vote to approve an amendment to the amended and restated memorandum and articles of association to (a) modify the substance or timing
of the obligation to provide for the redemption of the Public Shares in connection with an initial Business Combination or to redeem
100% of the Public Shares if the Company does not complete the initial Business Combination within 12 months from the closing of this
offering (or up to 21 months, if we extend the time to complete an initial business combination) from the closing of the Initial Public
Offering or (b) with respect to any other material provisions relating to shareholders’ rights or pre-initial Business Combination
activity, and (C) to waive their rights to liquidating distributions from the Trust Account with respect to any Founder Shares and EBC
Founder Shares held by them if the Company fails to complete the initial Business Combination within 12 months from the closing of this
offering (or up to 21 months, if we extend the time to complete an initial business combination, and (iii) the Founder Shares and EBC
Founder Shares are entitled to registration rights. If the Company submits the initial Business Combination to the public shareholders
for a vote, the initial shareholders have agreed (and their permitted transferees will agree) to vote any Founder Shares and any Public
Shares purchased by them in or after the Initial Public Offering (including in open market and privately-negotiated transactions) in
favor of the initial Business Combination.
The
Sponsors have agreed, subject to limited exceptions, not to transfer, assign or sell any of the Founder Shares until the earlier to occur
of: (A) six months after the date of the consummation of an Initial Business Combination, (B) any time after the 90 th day
after the consummation of an Initial Business Combination where the volume weighted average price of the ordinary shares equals or exceeds
$12.00 (as adjusted for share splits, dividends, combinations or similar actions) for twenty trading days out of any thirty consecutive
trading day period or (C) the date on which we complete a liquidation, merger, share exchange, reorganization or other similar transaction
after our initial business combination that results in all of our public shareholders having the right to exchange their ordinary shares
for cash, securities or other property.
EBC
founder shares will not, subject to certain exceptions, be transferred, assignable, or salable (except to permitted transferees) until
30 days after the date of the consummation of our initial business combination.
Promissory
Note — Related Party
On
June 3, 2024, the Sponsors issued an unsecured promissory note to the Company (the “Promissory Note”), pursuant to which
the Company may borrow up to an aggregate principal amount of $300,000. The Promissory Note is non-interest bearing and payable on the
earlier of (i) December 31, 2024, or (ii) the consummation of the Initial Public Offering. On the date of closing of the IPO on September
23, 2024, no amounts were outstanding under the Promissory Note and the Promissory Note then expired upon the consummation of the IPO.
On September 9, 2025, Cayson Holding LP, one of the Sponsors, issued an unsecured promissory note to the Company,
pursuant to which the Company borrowed an aggregate amount of $300,000 (the “Extension Note”). The Extension Note is non-interest
bearing and are repayable in full upon consummation of a Business Combination. The proceeds from the Extension Note were deposited into
escrow account managed by the Company’s trustee, Continental.
Such funds are subject to possible redemption by the Company’s public shareholders in accordance with the terms of the Trust Account,
and were used to extend the period of time the Company has to consummate a Business Combination from September 23, 2025 to January 23,
2026. As of September 30, 2025, $300,000
was outstanding under the Extension Note.
18
Due
to Related Party
The
Sponsors paid certain formation, operating or deferred offering costs on behalf of the Company. These amounts were due on demand and
non-interest bearing. During the period from May 27, 2024 (inception) through September 23, 2024, the Sponsors had paid $261,317 on behalf
of the Company. On September 23, 2024, the Company repaid $286,317 out of the offering proceeds held in trust account, resulting in a
$25,000 due from the sponsor as of September 23, 2024. On September 26, 2024, the Sponsor initiated the wire to return the $25,000 to
the Company. As of September 30, 2025 and December 31, 2024, there is no outstanding balance due to the related party.
Due
from Related Party
At
the closing of the IPO, $25,000 was over funded to the Sponsor for the repayment of amounts due to related party as described above.
On September 26, 2024, the Sponsor initiated the wire to return the $25,000 to the Company. As of September 30, 2025 and December 31,
2024, there is no outstanding balance due from the related party.
Consulting
Services Agreement
The
Company engaged TenX Global Capital LP as a related party consultant in connection with the formation and initial
public offering. During the period from May 27, 2024 (inception) through December 31, 2024, $150,000 has been paid through sponsor as
deferred offering costs for these services. As of September 30, 2025 and December 31, 2024, no amounts remain outstanding.
Administration
Fee
Commencing
on September 19, 2024, one of the Sponsors will be allowed to charge the Company an allocable share of its overhead, up to $10,000 per
month to the close of the Business Combination, to compensate it for the Company’s use of its office, utilities and personnel.
As of September 30, 2025 and December 31, 2024, an administration fee of $4,194 has been accrued to accrued expenses, respectively.
Working
Capital Loans
In
order to finance the Company’s transaction costs in connection with its search for and consummation of a Business Combination,
the Sponsors, its affiliates or any of the Company’s officers and directors may but are not obligated to, loan to the Company funds
as the Company may require, of which up to $1,500,000 of such loans may be convertible into private placement-equivalent units (“Working
Capital Units”) at a price of $10.00 per unit at the option of the lender. As of September 30, 2025 and December 31, 2024, the
Company has not incurred any such loans.
Other
Contractual Obligations
We
do not have any long-term debt, capital lease obligations, operating lease obligations or long-term liabilities, other than an agreement
to pay an aggregate of $10,000 per month to the Sponsor or an affiliate thereof for use of office space, utilities, and administrative
support. We began incurring these fees on September 19, 2024 and will continue to incur these fees monthly until the earlier of the completion
of the Business Combination and our liquidation.
The
underwriters were entitled to a deferred underwriting discount of 3.5% of the gross proceeds of the IPO, or $2,100,000, payable upon
the closing of an initial business combination. The deferred fee will become payable to the underwriters from the amounts held in the
trust account solely in the event that we complete a business combination, subject to the terms of the underwriting agreement.
Registration
Rights
The
holders of the Founder Shares, EBC founder shares, Private Placement Units will be entitled to registration rights pursuant to a registration
rights agreement dated September 19, 2024 requiring the Company to register such securities for resale. Subject to certain limitations
set forth in such agreement, the holders of these securities will be entitled to make up to three demands, excluding short form registration
demands, that the Company register such securities. In addition, the holders have certain “piggy-back” registration rights
with respect to registration statements filed subsequent to completion of a Business Combination and rights to require the Company to
register for resale such securities pursuant to Rule 415 under the Securities Act. However, the registration rights agreement provides
that the Company will not be required to effect or permit any registration or cause any registration statement to become effective until
the securities covered thereby are released from their lock-up restrictions. The Company will bear the expenses incurred in connection
with the filing of any such registration statements.
19
Critical
Accounting Estimates
The
preparation of financial statements and related disclosures in conformity with accounting principles generally accepted in the United
States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure
of contingent assets and liabilities at the date of the financial statements, and income and expenses during the periods reported. Actual
results could materially differ from those estimates. We have not identified any critical accounting estimates.
Recent
Accounting Standards
Management
does not believe that any recently issued, but not yet effective, accounting standards, if currently adopted, would have a material effect
on our financial statements.
Item
3 – Quantitative and Qualitative Disclosures About Market Risk
We
are a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and are not required to provide the information otherwise
required under this item.
Item
4 – Controls and Procedures
Evaluation
of Disclosure Controls and Procedures
Disclosure
controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in our
reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in
the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to
ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act is accumulated and communicated
to our management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.
As
required by Rules 13a-15 and 15d-15 under the Exchange Act, our Chief Executive Officer and Chief Financial Officer carried out an evaluation
of the effectiveness of the design and operation of our disclosure controls and procedures as of September 30, 2025. Based upon their
evaluation, our Chief Executive Officer and Chief Financial Officer concluded that during the period covered by this report, our disclosure
controls and procedures (as defined in Rules 13a-15 (e) and 15d-15 (e) under the Exchange Act) were not effective at a reasonable assurance
level and, accordingly, provided reasonable assurance that the information required to be disclosed by us in reports filed under the
Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.
Changes
in Internal Control over Financial Reporting
There
were no changes in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) of the Exchange
Act) during the most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal
control over financial reporting.
Part
II - Other Information
Item
2 – Unregistered Sales of Equity Securities and Use of Proceeds
On
May 29, 2024, Cayson Holding LP, one of our Sponsors, acquired an aggregate of 1,725,000 founder shares for an aggregate purchase price
of $25,000. Thereafter, it transferred an aggregate of 862,500 founder shares to Yawei Cao, our Chairman of the Board, Chief Executive
Officer and other sponsor. The Company also issued to EarlyBirdCapital, Inc. 100,000 ordinary shares for an aggregate purchase price
of $1,450 on May 30, 2024. The issuance of the foregoing securities was exempt pursuant to Section 4(a)(2) of the Securities Act of 1933,
as amended (“Securities Act”).
20
On
September 23, 2024, the Company consummated the Initial Public Offering of 6,000,000 Units. Each Unit consists of one Ordinary Share,
$0.0001 par value, of the Company and one Right, each Right entitling the holder thereof to receive one-tenth of one Ordinary Share upon
the completion of the Company’s initial business combination. The Units were sold at an offering price of $10.00 per Unit, generating
gross proceeds of $60,000,000. EarlyBirdCapital, Inc. acted as sole book-running manager of the Initial Public Offering and Revere Securities
acted as co-manager of the Initial Public Offering. The securities in the offering were registered under the Securities Act on a registration
statement on Form S-1 (No. 333-280564). The Securities and Exchange Commission declared the registration statement effective on September
19, 2024.
Simultaneously
with the consummation of the Initial Public Offering, the Company consummated the Private Placement of 230,000 Private Placement Units
at a price of $10.00 per Private Placement Unit, generating total proceeds of $2,300,000. The Private Placement Units were purchased
by the Sponsors. The Private Placement Units are identical to the Units sold in the Initial Public Offering. The purchasers of the Private
Placement Units have agreed not to transfer, assign or sell any of the Private Placement Units or underlying securities (except to certain
transferees) until after the completion of the Company’s initial business combination. The issuance was made pursuant to the exemption
from registration contained in Section 4(a)(2) of the Securities Act.
On
September 23, 2024, an aggregate of $60,000,000 has been deposited in the trust account established with Continental Stock Transfer &
Trust Company acting as trustee in connection with the Initial Public Offering ($10.00 per unit sold in the offering, including the over-allotment
option).
Transaction
costs amounted to $3,722,527 (net of $300,000 underwriters cash reimbursement of deferred offering cost), consisting of $1,200,000
of cash underwriting fees, $2,100,000 of deferred underwriting commission and $422,527 (net of $300,000 underwriters cash
reimbursement of deferred offering cost) of other offering costs. These costs were charged to additional paid-in capital or
accumulated deficit to the extent additional paid-in capital is fully depleted upon completion of the IPO.
For
a description of the proceeds generated in the Initial Public Offering, see Part I, Item 2 of this Form 10-Q.
Item
5 – Other Information
During
the quarter ended September 30, 2025, no director or officer adopted or terminated any (i) “Rule 10b5-1 trading arrangement,”
as defined in Item 408(a) of Regulation S-K intending to satisfy the affirmative defense conditions of Rule 10b5–1(c) or (ii) “non-Rule
10b5-1 trading arrangement,” as defined in Item 408(c) of Regulation S-K.
21
Item
6 – Exhibits
Exhibit
No.
Description
31.1*
Certification
of Principal Executive Officer Pursuant to Securities Exchange Act Rules 13a-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002.
31.2*
Certification
of Principal Financial Officer Pursuant to Securities Exchange Act Rules 13a-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002.
32.1**
Certification
of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
32.2**
Certification
of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
101.INS
Inline
XBRL Instance Document. The instance document does not appear in the Interactive Data File because its XBRL tags are embedded within
the Inline XBRL document.
101.SCH
Inline
XBRL Taxonomy Extension Schema Document.
101.CAL
Inline
XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF
Inline
XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB
Inline
XBRL Taxonomy Extension Label Linkbase Document.
101.PRE
Inline
XBRL Taxonomy Extension Presentation Linkbase Document.
104
Cover
Page Interactive Data File. The cover page XBRL tags are embedded within the Inline XBRL document.
*
Filed herewith
**
These certifications are furnished to the SEC pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and are deemed not filed for
purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall they be deemed incorporated by reference in any
filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.
22
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned thereunto duly authorized.
CAYSON
ACQUISITION CORP
Dated:
November 12, 2025
By.
/s/
Yawei Cao
Yawei
Cao
Chief
Executive Officer
(Principal
Executive Officer)
Dated:
November 12, 2025
By.
/s/
Taylor Zhang
Taylor
Zhang
Chief
Financial Officer
(Principal
Financial and Accounting Officer)
23
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.