UNITED STATES
SECURITIES AND EXCHANGE
COMMISSION
Washington, D.C. 20549
FORM 10-Q
(MARK ONE)
☒ QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarter ended
September 30, 2025
☐ 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:
001-42726
COHEN CIRCLE ACQUISITION
CORP. II
(Exact Name of Registrant as Specified in Its
Charter)
Cayman Islands 98-1852032
(State or other jurisdiction of
incorporation or organization) (I.R.S. Employer
Identification No.)
2929 Arch Street , Suite 1703
Philadelphia , PA
19104
(Address of principal executive offices) (Zip Code)
(267) 703-4396
(Issuer’s telephone
number)
Securities registered pursuant to Section 12(b)
of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Units, each consisting of one Class A ordinary share and one-fourth of one redeemable warrant CCIIU The Nasdaq Stock Market LLC
Class A ordinary shares, par value $0.0001 per share CCII The Nasdaq Stock Market LLC
Warrants, each whole warrant exercisable for one Class A ordinary share CCIIW 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 (§232.405
of this chapter) 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, a smaller reporting company, or an emerging growth company.
See the 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 13, 2025, there
were 26,020,000 Class A ordinary shares, $0.0001 par value and 8,673,333 Class B ordinary shares, $0.0001 par value, issued and outstanding.
COHEN CIRCLE ACQUISITION CORP. II
FORM 10-Q FOR THE QUARTER ENDED SEPTEMBER 30,
2025
TABLE OF CONTENTS
Page
Part I. Financial Information
Item 1. Interim Financial Statements
1
Condensed Balance Sheets as of September 30, 2025 (Unaudited) and December 31, 2024
1
Condensed Statements of Operations for the Three and Nine Months Ended September 30, 2025 (Unaudited)
2
Condensed Statements of Changes in Shareholders’ (Deficit) Equity for the Three and Nine Months Ended September 30, 2025 (Unaudited)
3
Condensed Statement of Cash Flows for the Nine Months Ended September 30, 2025 (Unaudited)
4
Notes to Condensed Financial Statements (Unaudited)
5
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
18
Item 3. Quantitative and Qualitative Disclosures About Market Risk
21
Item 4. Controls and Procedures
21
Part II. Other Information
Item 1. Legal Proceedings
22
Item 1A. Risk Factors
22
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
22
Item 3. Defaults Upon Senior Securities
22
Item 4. Mine Safety Disclosures
22
Item 5. Other Information
22
Item 6. Exhibits
23
Part III. Signatures
24
i
PART I - FINANCIAL INFORMATION
Item 1. Interim Financial Statements.
COHEN CIRCLE ACQUISITION
CORP. II
CONDENSED BALANCE SHEETS
September 30,
December 31,
2025
2024
(Unaudited)
ASSETS
Current assets
Cash
$ 1,751,613
$ —
Prepaid expenses
157,454
20,697
Total current assets
1,909,067
20,697
Deferred offering costs
—
7,781
Long-term prepaid insurance
65,625
—
Marketable securities held in
Trust Account
255,585,138
—
Total Assets
$ 257,559,830
$ 28,478
LIABILITIES, CLASS A ORDINARY SHARES
SUBJECT TO POSSIBLE REDEMPTION, AND SHAREHOLDERS’ (DEFICIT) EQUITY
Current Liabilities
Accrued offering costs
$ 75,000
$ 3,478
Accrued expenses
8,442
15,824
Total Current Liabilities
83,442
19,302
Deferred underwriting fee
10,780,000
—
Total liabilities
10,863,442
19,302
Commitments and Contingencies (Note
6)
Class A ordinary shares subject to possible redemption, 25,300,000 shares at redemption value of $ 10.10 per share at September 30, 2025 and 0 shares at December 31, 2024
255,585,138
—
Shareholders’ (Deficit) Equity
Preference shares, $ 0.0001 par value; 5,000,000 shares authorized; no shares issued or outstanding as of September 30, 2025 and December 31, 2024
—
—
Class A ordinary shares, $ 0.0001 par value; 500,000,000 shares authorized; 720,000 shares issued and outstanding (excluding 25,300,000 shares subject to possible redemption) at September 30, 2025 and 0 shares at December 31, 2024
72
—
Class B ordinary shares, $ 0.0001 par value; 50,000,000 shares authorized; 8,673,333 shares issued and outstanding at September 30, 2025 and 1 share issued and outstanding at December 31, 2024 ( 1 )(2)
867
—
Additional paid-in capital
—
25,000
Accumulated deficit
( 8,889,689 )
( 15,824 )
Total Shareholders’
(Deficit) Equity
( 8,888,750 )
9,176
TOTAL LIABILITIES,
CLASS A ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION, AND SHAREHOLDERS’ (DEFICIT) EQUITY
$ 257,559,830
$ 28,478
(1) On March 25, 2025, the Company cancelled the one Founder Share and issued 8,655,000 Founder Shares to the Sponsor. In May 2025, the Company issued an additional 18,333 Founder Shares to the Sponsor, resulting in a total of 8,673,333 Founder Shares issued and outstanding (see Note 5).
(2) At December 31, 2024, included an aggregate of up to 1,100,000 Class B ordinary shares that were subject to forfeiture depending on the extent to which the underwriters’ over-allotment option was exercised. On July 2, 2025, the underwriters exercised their over-allotment option in full as part of the closing of the Initial Public Offering, as such, the 1,100,000 Founder Shares are no longer subject to forfeiture (see Note 5).
The accompanying notes are an integral part of
the unaudited condensed financial statements.
1
COHEN CIRCLE ACQUISITION CORP. II
CONDENSED STATEMENTS OF OPERATIONS
(UNAUDITED)
Three Months
Ended
September 30,
Nine Months
Ended
September 30,
2025
2025
General and administrative costs
$ 305,583
$ 345,151
Loss from operations
( 305,583 )
( 345,151 )
Other income:
Interest earned on marketable securities held in Trust Account
2,585,138
2,585,138
Total other income
2,585,138
2,585,138
Net Income
$ 2,279,555
$ 2,239,987
Basic and diluted weighted average shares outstanding of Class A ordinary shares
25,734,066
8,609,559
Basic and diluted net income per Class A ordinary share
$ 0.07
$ 0.14
Basic
weighted average Class B ordinary shares outstanding (1)(2)
8,661,245
7,937,304
Basic net income per Class B ordinary share
$ 0.07
$ 0.14
Diluted
weighted average Class B ordinary shares outstanding (1)(2)
8,673,333
7,941,348
Diluted net income per Class B ordinary share
$ 0.07
$ 0.14
(1) On March 25, 2025, the Company cancelled the one Founder Share and issued 8,655,000 Founder Shares to the Sponsor. In May 2025, the Company issued an additional 18,333 Founder Shares to the Sponsor, resulting in a total of 8,673,333 Founder Shares (see Note 5).
(2) Excluded an aggregate of up to 1,100,000 Class B ordinary shares that were subject to forfeiture depending on the extent to which the underwriters’ over-allotment option was exercised. On July 2, 2025, the underwriters exercised their over-allotment option in full as part of the closing of the Initial Public Offering, as such, the 1,100,000 Founder Shares are no longer subject to forfeiture (see Note 5).
The accompanying notes are an integral part of
the unaudited condensed financial statements.
2
COHEN CIRCLE ACQUISITION CORP. II
CONDENSED STATEMENTS OF CHANGES IN SHAREHOLDERS’
(DEFICIT) EQUITY
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER
30, 2025
(UNAUDITED)
Class A
Ordinary Shares
Class B
Ordinary Shares
Additional Paid-in
Accumulated
Total
Shareholders’
Equity
Shares
Amount
Shares (1)(2)
Amount
Capital
Deficit
(Deficit)
Balance — January 1, 2025
—
$ —
1
$ —
$ 25,000
$ ( 15,824 )
$ 9,176
Cancellation of Class B ordinary share
—
—
( 1 )
—
—
—
—
Issuance of Class B ordinary shares
—
—
8,673,333
867
( 867 )
—
—
Net loss
—
—
—
—
—
( 5,420 )
( 5,420 )
Balance – March 31, 2025 (Unaudited)
—
—
8,673,333
867
24,133
( 21,244 )
3,756
Net loss
—
—
—
—
—
( 34,148 )
( 34,148 )
Balance – June 30, 2025 (Unaudited)
—
—
8,673,333
867
24,133
( 55,392 )
( 30,392 )
Sale of 720,000 Placement Units
720,000
72
—
—
7,199,928
—
7,200,000
Fair value of Public Warrants at issuance
—
—
—
—
2,024,000
—
2,024,000
Allocated value of transaction costs to Class A shares
—
—
—
—
( 141,745 )
—
( 141,745 )
Accretion for Class A ordinary shares to redemption amount
—
—
—
—
( 9,106,316 )
( 11,113,852 )
( 20,220,168 )
Net income
—
—
—
—
—
2,279,555
2,279,555
Balance – September 30, 2025
(Unaudited)
720,000
$ 72
8,673,333
$ 867
$ —
$ ( 8,889,689 )
$ ( 8,888,750 )
(1) On March 25, 2025, the Company cancelled the one Founder Share and issued 8,655,000 Founder Shares to the Sponsor. In May 2025, the Company issued an additional 18,333 Founder Shares to the Sponsor, resulting in a total of 8,673,333 Founder Shares (see Note 5).
(2) Included an aggregate of up to 1,100,000 Class B ordinary shares that were subject to forfeiture depending on the extent to which the underwriters’ over-allotment option was exercised until July 2, 2025. The underwriters exercised their over-allotment option in full as part of the closing of the Initial Public Offering, as such, the 1,100,000 Founder Shares are no longer subject to forfeiture (see Note 5).
The accompanying notes are an integral part of
the unaudited condensed financial statements.
3
COHEN CIRCLE ACQUISITION
CORP. II
CONDENSED STATEMENT OF CASH FLOWS
FOR THE NINE MONTHS ENDED
SEPTEMBER 30, 2025
(UNAUDITED)
Cash Flows from Operating Activities:
Net income
$ 2,239,987
Adjustments to reconcile net loss to net cash used in
operating activities:
Interest earned on marketable securities held in Trust
Account
( 2,585,138 )
Payment of general and administrative costs through promissory note – related party
54,568
Changes in operating assets and liabilities:
Prepaid expenses
( 157,454 )
Long-term prepaid insurance
( 65,625 )
Accrued expenses
( 7,382 )
Net cash used in operating activities
( 521,044 )
Cash Flows from Investing Activities:
Investment of cash in Trust Account
( 253,000,000 )
Net cash used
in investing activities
( 253,000,000 )
Cash Flows from Financing Activities:
Proceeds from sale of Units, net of underwriting discounts
paid
248,600,000
Proceeds from sale of Placement Units
7,200,000
Repayment of promissory note – related party
( 136,753 )
Payments of offering costs
( 390,590 )
Net cash provided
by financing activities
255,272,657
Net Change in Cash
1,751,613
Cash – Beginning of period
—
Cash –
End of period
$ 1,751,613
Noncash investing and financing activities:
Deferred offering costs included in accrued offering costs
$ 71,522
Deferred offering costs paid through promissory note - related party
$ 82,185
Deferred underwriting fee payable
$ 10,780,000
The accompanying notes are an integral part of
the unaudited condensed financial statements.
4
COHEN CIRCLE ACQUISITION CORP. II
NOTES TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER 30, 2025
(Unaudited)
NOTE 1. DESCRIPTION OF ORGANIZATION AND BUSINESS
OPERATIONS
Cohen Circle Acquisition
Corp. II (the “Company”) was incorporated in the Cayman Islands on December 4, 2024. The Company was incorporated
for the purpose of effecting a merger, share exchange, asset acquisition, share purchase, reorganization or similar business combination
with one or more businesses (the “Business Combination”).
The Company is not limited
to a particular industry or sector for purposes of consummating a Business Combination. The Company is an early stage and emerging growth
company and, as such, the Company is subject to all of the risks associated with early stage and emerging growth companies.
As of September 30, 2025,
the Company had not commenced any operations. All activity for the period from December 4, 2024 (inception) through September 30,
2025 relates to the Company’s formation, the initial public offering (the “Initial Public Offering”), which is described
below, and subsequent to the Initial Public Offering, identifying a target company for a Business Combination. The Company will not generate
any operating revenues until after the completion of its initial Business Combination, at the earliest. The Company generates non-operating
income in the form of interest income from the proceeds derived from the Initial Public Offering and placed in the Trust Account (defined
below). The Company has selected December 31 as its fiscal year end.
The registration statement
for the Company’s Initial Public Offering was declared effective on June 30, 2025. On July 2, 2025, the Company consummated the
Initial Public Offering of 25,300,000 units (the “Units” and, with respect to the Class A ordinary shares included in the
Units being offered, the “Public Shares”), which includes the full exercise by the underwriters of their over-allotment option
in the amount of 3,300,000 Units, at $ 10.00 per Unit, generating gross proceeds of $ 253,000,000 . Each Unit consists of one Class A ordinary
share and one-fourth of one redeemable warrant (each, a “Public Warrant”).
Simultaneously with the closing
of the Initial Public Offering, the Company consummated the sale of 720,000 units (the “Placement Units”) at a price of $ 10.00
per Placement Unit, in a private placement to the Company’s sponsor, Cohen Circle Sponsor II, LLC, a Delaware limited liability
company (together with Cohen Circle Advisors II, LLC, collectively the “Sponsor”), and Clear Street LLC (“Clear Street”),
the representative of the underwriters, generating gross proceeds of $ 7,200,000 . Each Placement Unit consists of one Class A ordinary
share (“Placement Share” or, collectively, “Placement Shares”) and one-fourth of one redeemable warrant (the
“Placement Warrants” and together with the Public Warrants, the “Warrants”). Of those 720,000 Placement Units,
the Sponsor purchased 445,000 Placement Units, and Clear Street purchased 275,000 Placement Units.
Transaction costs amounted
to $ 15,752,775 , consisting of $ 4,400,000 of cash underwriting fee, $ 10,780,000 of deferred underwriting fee, and $ 572,775 of other offering
costs.
The Company’s management
has broad discretion with respect to the specific application of the net proceeds of the Initial Public Offering and the sale of Placement
Units, although substantially all of the net proceeds are intended to be applied generally toward consummating a Business Combination.
There is no assurance that the Company will be able to complete a Business Combination successfully. The Company must complete one or
more initial Business Combinations with one or more operating businesses or assets with a fair market value equal to at least 80 % of
the net assets held in the Trust Account (as defined below) (excluding the deferred underwriting commissions and taxes payable on the
interest earned on the Trust Account). The Company will only complete a Business Combination if the post-transaction company owns or
acquires 50 % or more of the outstanding voting securities of the target or otherwise acquires a controlling interest in the target business
sufficient for it not to be required to register as an investment company under the Investment Company Act of 1940, as amended
(the “Investment Company Act”).
Following the closing of
the Initial Public Offering, on July 2, 2025, an amount of $ 253,000,000 ($ 10.00 per Unit) from the net proceeds of the sale of the Units
and the Placement Units was placed in the trust account (the “Trust Account”), located in the United States, with Continental
Stock Transfer & Trust Company acting as trustee, and may only be invested (i) 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 money market
funds meeting certain conditions under Rule 2a-7 under the Investment Company Act, which invest only in direct U.S. government
treasury obligations, (ii) as uninvested cash, or (iii) an interest bearing bank demand deposit account or other accounts at
a bank, until the earlier of (i) the completion of a Business Combination and (ii) the distribution of the funds held in the
Trust Account as described below.
5
COHEN CIRCLE ACQUISITION CORP. II
NOTES TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER 30, 2025
(Unaudited)
The Company will provide
the holders of the outstanding Public Shares (the “public shareholders”) with the opportunity to redeem all or a portion
of their Public Shares upon the completion of a Business Combination either (i) in connection with a general meeting called to approve
the Business Combination or (ii) by means of a tender offer. The decision as to whether the Company will seek shareholder approval
of a Business Combination or conduct a tender offer will be made by the Company. The public shareholders will be entitled to redeem their
Public Shares for a pro rata portion of the amount then in the Trust Account (initially $ 10.00 per Public Share, plus any pro rata interest
then in the Trust Account, net of permitted withdrawals). There will be no redemption rights upon the completion of a Business Combination
with respect to the Company’s warrants. The Public Shares subject to possible redemption were recorded at a redemption value and
classified as temporary equity upon the completion of the Initial Public Offering in accordance with the Accounting Standards Codification
(“ASC”) Topic 480, “Distinguishing Liabilities from Equity.”
If the Company seeks shareholder
approval, it will proceed with a Business Combination only if it obtains the approval by way of an ordinary resolution under Cayman Islands
law, being the affirmative vote of the holders of a majority of the issued ordinary shares who, being present and entitled to vote at
a general meeting of the Company, vote at a general meeting of the Company. If a shareholder vote is not required by applicable law or
stock exchange listing requirements and the Company does not decide to hold a shareholder vote for business or other reasons, the Company
will, pursuant to its Amended and Restated Memorandum and Articles of Association, conduct the redemptions pursuant to the tender offer
rules of the U.S. Securities and Exchange Commission (the “SEC”) and file tender offer documents with the SEC prior
to completing a Business Combination. If, however, shareholder approval of the transactions is required by applicable law or stock exchange
listing requirements, or the Company decides to obtain shareholder approval for business or other reasons, the Company will offer to
redeem shares in conjunction with a proxy solicitation pursuant to the proxy rules and not pursuant to the tender offer rules. If the
Company seeks shareholder approval in connection with a Business Combination, the Sponsor has agreed to vote any Founder Shares (as defined
in Note 5), Placement Shares and Public Shares held by it in favor of approving a Business Combination. Additionally, each public
shareholder may elect to redeem their Public Shares, without voting, and if they do vote, irrespective of whether they vote for or against
a proposed Business Combination or if they vote at all.
Notwithstanding the foregoing,
if the Company seeks shareholder approval of a Business Combination and it does not conduct redemptions pursuant to the tender offer
rules, the Company’s Amended and Restated Memorandum and Articles of Association provide that a public shareholder, together with
any affiliate of such shareholder or any other person with whom such shareholder is acting in concert or as a “group” (as
defined under Section 13 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)),
will be restricted from redeeming its shares with respect to more than an aggregate of 15 % of the Public Shares without the prior consent
of the Company. The Company may waive this restriction in its sole discretion.
The Sponsor and Clear Street
have agreed to waive (i) their redemption rights with respect to any Founder Shares and Placement Shares held by them in connection
with the completion of the Company’s Business Combination and (ii) their redemption rights with respect to the Founder Shares
and Placement Shares held by them in connection with a shareholder vote to approve an amendment to the Company’s Amended and Restated
Memorandum and Articles of Association (A) to modify the substance or timing of the Company’s obligation to allow redemption
in connection with a Business Combination or to redeem 100 % of the Public Shares if the Company does not complete a Business Combination
within 24 months from the closing of the Initial Public Offering (or 27 months from the closing of the Initial Public Offering if
the Company has executed a definitive agreement for its initial Business Combination within 24 months from the closing of the Initial
Public Offering but has not completed its initial Business Combination within such 24-month period) or (B) with respect to any other
provision relating to shareholders’ rights or pre-initial Business Combination activity. However, the Sponsor will be entitled
to redemption rights with respect to Public Shares if the Company fails to consummate a Business Combination or liquidates within 24 months
from the closing of the Initial Public Offering (or 27 months from the closing of the Initial Public Offering if the Company has executed
a definitive agreement for its initial Business Combination within 24 months from the closing of the Initial Public Offering but has
not completed its initial Business Combination within such 24-month period). Clear Street will have the same redemption rights as the
Public Shareholders with respect to any Public Shares it acquires.
The Company will have 24 months
from the closing of the Initial Public Offering (or 27 months from the closing of the Initial Public Offering if the Company has executed
a definitive agreement for its initial Business Combination within 24 months from the closing of the Initial Public Offering but has
not completed its initial Business Combination within such 24-month period) to complete a Business Combination (the “Combination
Period”). If the Company has not completed a Business Combination within the Combination Period, the Company will (i) cease
all operations except for the purpose of winding up, (ii) as promptly as reasonably possible, but not more than ten business days
thereafter, redeem the Public Shares, at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust
Account including interest earned on the funds held in the Trust Account and not previously released to the Company (less up to $ 100,000
of interest to pay dissolution expenses and which interest shall be net of permitted withdrawals), divided by the number of then issued
and outstanding Public Shares, which redemption will completely extinguish public shareholders’ rights as shareholders (including
the right to receive further liquidating distributions, if any), and (iii) as promptly as reasonably possible following such redemption,
subject to the approval of the Company’s remaining shareholders and the Company’s board of directors, liquidate and dissolve,
subject in each case to the Company’s obligations under Cayman Islands law to provide for claims of creditors and the requirements
of other applicable law. There will be no redemption rights or liquidating distributions with respect to the Company’s warrants,
which will expire worthless if the Company fails to complete a Business Combination within the Combination Period.
6
COHEN CIRCLE ACQUISITION CORP. II
NOTES TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER 30, 2025
(Unaudited)
The underwriters have agreed
to waive their rights to the deferred underwriting commission (see Note 6) held in the Trust Account in the event the Company does
not complete a Business Combination within the Combination Period and, in such event, such amounts will be included with the other funds
held in the Trust Account that will be available to fund the redemption of the Public Shares. In the event of such distribution, it is
possible that the per share value of the assets remaining available for distribution will be less than $ 10.00 per share.
In order to protect the amounts
held in the Trust Account, the Sponsor has agreed to be liable to the Company if and to the extent any claims by a third party (except
for the Company’s independent registered public accounting firm) for services rendered or products sold to the Company, or a prospective
target business with which the Company has discussed entering into a transaction agreement, reduce the amount of funds in the Trust Account
to below the lesser of (i) $ 10.00 per Public Share and (ii) the actual amount per Public Share held in the Trust Account as
of the date of the liquidation of the Trust Account, if less than $ 10.00 per Public Share due to reductions in the value of the trust
assets, provided that such liability will not apply to any claims by a third party or prospective target business who executed a waiver
of any and all rights to monies held in the Trust Account nor will it apply to any claims under the Company’s indemnity of the
underwriters of the Initial Public Offering against certain liabilities, including liabilities under the Securities Act of 1933,
as amended (the “Securities Act”). Moreover, in the event that an executed waiver is deemed to be unenforceable against a
third party, the Sponsor will not be responsible to the extent of any liability for such third-party claims. The Company will seek to
reduce the possibility that the Sponsor will have to indemnify the Trust Account due to claims of creditors by endeavoring to have all
vendors, service providers (except for the Company’s independent registered public accounting firm), prospective target businesses
and other entities with which the Company does business, execute agreements with the Company waiving any right, title, interest or claim
of any kind in or to monies held in the Trust Account.
Liquidity and Capital Resources
As of September 30, 2025,
the Company had cash of $ 1,751,613 held outside of the Trust Account and working capital of $ 1,825,625 . The Company will use such funds
held outside the Trust Account primarily to identify and evaluate target businesses, perform business due diligence on prospective target
businesses, travel to and from the offices, plants or similar locations of prospective target businesses or their representatives or
owners, review corporate documents and material agreements of prospective target businesses, and structure, negotiate and complete a
Business Combination.
In connection with the Company’s
assessment of going concern considerations in accordance with ASC 205-40, “Presentation of Financial Statements - Going Concern,”
as of September 30, 2025, the Company does not believe it will need to raise additional funds in order to meet the expenditures required
for operating its business. However, if the estimate of the costs of identifying a target business, undertaking in-depth due diligence
and negotiating a Business Combination are less than the actual amount necessary to do so, the Company may have insufficient funds available
to operate its business prior to the initial Business Combination.
NOTE 2. SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying unaudited
condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United States of
America (“GAAP”) for interim financial information and in accordance with the instructions to Form 10-Q and Article 8 of
Regulation S-X of the SEC. Certain information or footnote disclosures normally included in financial statements prepared in accordance
with GAAP have been condensed or omitted, pursuant to the rules and regulations of the SEC for interim financial reporting. Accordingly,
they do not include all the information and footnotes necessary for a complete presentation of financial position, results of operations,
or cash flows. In the opinion of management, the accompanying unaudited condensed financial statements include all adjustments, consisting
of a normal recurring nature, which are necessary for a fair presentation of the financial position, operating results and cash flows
for the periods presented.
The accompanying unaudited
condensed financial statements should be read in conjunction with the Company’s prospectus for its Initial Public Offering as filed
with the SEC on July 1, 2025, as well as the Company’s Current Report on Form 8-K, as filed with the SEC on July 9, 2025. The interim
results for the three and nine months ended September 30, 2025 are not necessarily indicative of the results to be expected for the
year ending December 31, 2025 or for any future periods.
7
COHEN CIRCLE ACQUISITION CORP. II
NOTES TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER 30, 2025
(Unaudited)
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 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.
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 unaudited
condensed 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 unaudited condensed financial
statements and the reported amounts of expenses during the reporting period.
Making estimates requires
management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation
or set of circumstances that existed at the date of the unaudited condensed financial statements, which management considered in formulating
its estimate, could change in the near term due to one or more future confirming events. Accordingly, the actual results could differ
significantly from those estimates.
Cash and Cash Equivalents
The Company considers all
short-term investments with an original maturity of three months or less when purchased to be cash equivalents. The Company had $ 1,751,613
and $0 in cash and no cash equivalents as of September 30, 2025 and December 31, 2024, respectively.
Marketable Securities Held in Trust Account
As of September 30, 2025,
substantially all the assets held in the Trust Account were held in money market funds, which are invested primarily in Treasury securities.
All of the Company’s investments held in the Trust Account are presented on the accompanying balance sheets at fair value at the
end of each reporting period. Gains and losses resulting from the change in fair value of investments held in Trust Account are included
in interest earned on marketable securities held in Trust Account in the accompanying statements of operations. The estimated fair values
of investments held in the Trust Account are determined using available market information.
Offering Costs
The Company complies with
the requirements of the ASC 340-10-S99 and SEC Staff Accounting Bulletin (“SAB”) Topic 5A — “Expenses of Offering.”
Deferred offering costs consist principally of professional and registration fees that are related to the Initial Public Offering. Financial
Accounting Standards Board (“FASB”) ASC 470-20, “Debt with Conversion and Other Options,” addresses the allocation
of proceeds from the issuance of convertible debt into its equity and debt components. The Company applies this guidance to allocate
Initial Public Offering proceeds from the Units between Class A ordinary shares and Public Warrants, using the residual method by allocating
Initial Public Offering proceeds first to assigned value of the Public Warrants and then to the Class A ordinary shares. Offering costs
allocated to the Public Shares were charged to temporary equity, and offering costs allocated to the Public Warrants and Placement Units
were charged to shareholders’ deficit as Public Warrants and Placement Warrants, after management’s evaluation, were accounted
for under equity treatment.
8
COHEN CIRCLE ACQUISITION CORP. II
NOTES TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER 30, 2025
(Unaudited)
Concentration of Credit Risk
Financial instruments that
potentially subject the Company to concentrations of credit risk consist of a cash account in a financial institution, which, at times,
may exceed the Federal Deposit Insurance Corporation coverage limit of $ 250,000 . Any loss incurred or a lack of access to such funds
could have a significant adverse impact on the Company’s financial condition, results of operations, and cash flows.
Income Taxes
The Company accounts for
income taxes under ASC Topic 740, “Income Taxes,” which requires an asset and liability approach to financial accounting
and reporting for income taxes. Deferred income tax assets and liabilities are computed for differences between the financial statement
and tax bases of assets and liabilities that will result in future taxable or deductible amounts, based on enacted tax laws and rates
applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when
necessary, to reduce deferred tax assets to the amount expected to be realized.
ASC Topic 740 prescribes
a recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax positions taken or
expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more likely than not to be sustained
upon examination by taxing authorities. The Company’s management determined that the Cayman Islands is the Company’s major
tax jurisdiction. The Company recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense. As
of September 30, 2025 and December 31, 2024, there were no unrecognized tax benefits and no amounts accrued for interest and penalties.
The Company is currently not aware of any issues under review that could result in significant payments, accruals or material deviation
from its position.
The Company is considered
to be an exempted Cayman Islands company with no connection to any other taxable jurisdiction and is presently not subject to income
taxes or income tax filing requirements in the Cayman Islands or the United States. As such, the Company’s tax provision was
zero for the periods presented.
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 sheets, primarily due to their short-term nature.
Warrant Instruments
The Company accounted for
the Public and Placement Warrants issued in connection with the Initial Public Offering and the private placement in accordance with
the guidance contained in FASB ASC Topic 815, “Derivatives and Hedging”, whereby under that provision, the warrants that
do not meet the criteria for equity treatment must be recorded as liability. Accordingly, the Company evaluated and classified the warrant
instruments under equity treatment at their assigned value. Such guidance provides that the warrants described above will not be precluded
from equity classification. Equity-classified contracts are initially measured at fair value (or allocated value). Subsequent changes
in fair value are not recognized as long as the contracts continue to be classified in equity in accordance with ASC 480 and ASC 815.
9
COHEN CIRCLE ACQUISITION CORP. II
NOTES TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER 30, 2025
(Unaudited)
Derivative Financial Instruments
The Company evaluates its
financial instruments to determine if such instruments are derivatives or contain features that qualify as embedded derivatives in accordance
with ASC Topic 815, “Derivatives and Hedging.” For derivative financial instruments that are accounted for as liabilities,
the derivative instrument is initially recorded at its fair value on the grant date and is then re-valued at each reporting date, with
changes in the fair value reported in the statements of operations. The classification of derivative instruments, including whether such
instruments should be recorded as liabilities or as equity, is evaluated at the end of each reporting period. Derivative liabilities
are classified in the balance sheets as current or non-current based on whether or not net cash settlement or conversion of the instrument
could be required within 12 months of the balance sheet date. The underwriters’ over-allotment option is deemed to be a freestanding
financial instrument indexed on the contingently redeemable shares and will be accounted for as a liability pursuant to ASC 480 if not
fully exercised at the time of the Initial Public Offering. On July 2, 2025, the underwriters exercised their over-allotment option in
full as part of the closing of the Initial Public Offering.
Class A Shares Subject to Possible Redemption
The Public Shares contain
a redemption feature which allows for the redemption of such Public Shares in connection with the Company’s liquidation, or if
there is a shareholder vote or tender offer in connection with the Company’s initial Business Combination. In accordance with FASB
ASC Topic 480-10-S99, the Company classifies Public Shares subject to redemption outside of permanent equity as the redemption provisions
are not solely within the control of the Company. The Company recognizes changes in redemption value immediately as they occur and will
adjust the carrying value of redeemable shares to equal the redemption value at the end of each reporting period. Immediately upon the
closing of the Initial Public Offering, the Company recognized the accretion from initial book value to redemption value. The change
in the carrying value of redeemable shares will result in charges against additional paid-in capital (to the extent available) and accumulated
deficit. Accordingly, as of September 30, 2025, Class A ordinary shares subject to possible redemption are presented at redemption value
as temporary equity, outside of the shareholders’ deficit section of the Company’s balance sheet. As of September 30, 2025,
the Class A ordinary shares subject to possible redemption reflected in the balance sheet are reconciled in the following table:
Gross proceeds
$ 253,000,000
Less:
Proceeds allocated to Public Warrants
( 2,024,000 )
Class A ordinary shares issuance costs
( 15,611,030 )
Plus:
Remeasurement of carrying value to redemption value
20,220,168
Class A Ordinary Shares subject to possible redemption, September 30, 2025
$ 255,585,138
Net Income per Ordinary Share
The Company complies with
accounting and disclosure requirements of FASB ASC Topic 260, “Earnings Per Share.” Income and losses are shared pro rata
to the shares. Net income per Ordinary Share is computed by dividing net income by the weighted average number of Ordinary Shares outstanding
for the period. Accretion associated with the redeemable Ordinary Shares is excluded from net income per Ordinary Share as the redemption
value approximates fair value.
The calculation of diluted
income per Ordinary Share does not consider the effect of the Warrants issued in connection with the (i) Initial Public Offering, (ii)
the exercise of the over-allotment option and (iii) Private Placement, since the average price of the Ordinary Shares for the nine months
ended September 30, 2025 was less than the exercise price and therefore, the inclusion of such Warrants under the Treasury stock method
would be anti-dilutive and the exercise is contingent upon the occurrence of future events.
10
COHEN CIRCLE ACQUISITION CORP. II
NOTES TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER 30, 2025
(Unaudited)
The following tables reflect
the calculation of basic and diluted net income per Ordinary Share:
For the Three Months Ended September
30, 2025
For
the Nine Months Ended
September
30, 2025
Class A
Class B
Class A
Class B
Basic net income per ordinary share
Numerator:
Allocation of net income
$ 1,705,530
$ 574,025
$ 1,165,496
$ 1,074,491
Denominator:
Basic weighted average shares outstanding
25,734,066
8,661,245
8,609,559
7,937,304
Basic net income per ordinary share
$ 0.07
$ 0.07
$ 0.14
$ 0.14
For the Three Months Ended September
30, 2025
For
the Nine Months Ended
September
30, 2025
Class A
Class B
Class A
Class B
Diluted net income per ordinary share
Numerator:
Allocation of net income
$ 1,704,930
$ 574,625
$ 1,165,211
$ 1,074,776
Denominator:
Diluted weighted average shares outstanding
25,734,066
8,673,333
8,609,559
7,941,348
Diluted net income per ordinary share
$ 0.07
$ 0.07
$ 0.14
$ 0.14
Recent Accounting Pronouncements
In November 2023, the
FASB issued ASU 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures.” The amendments
in this ASU require disclosures, on an annual and interim basis, of significant segment expenses that are regularly provided to the
chief operating decision maker (“CODM”), as well as the aggregate amount of other segment items included in the reported
measure of segment profit or loss. The ASU requires that a public entity disclose the title and position of the CODM and an
explanation of how the CODM uses the reported measure(s) of segment profit or loss in assessing segment performance and deciding how
to allocate resources. Public entities will be required to provide all annual disclosures currently required by Topic 280 in interim
periods, and entities with a single reportable segment are required to provide all the disclosures required by the amendments in
this ASU and existing segment disclosures in Topic 280. This ASU is effective for fiscal years beginning after December 15, 2023,
and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The Company adopted ASU
2023-07 on December 4, 2024, its date of incorporation.
Management does not believe
that any other 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
In the Initial Public Offering
on July 2, 2025, the Company sold 25,300,000 Units, which included the full exercise by the underwriters of their over-allotment option
in the amount of 3,300,000 Units, at a price of $ 10.00 per Unit. Each Unit consists of one Public Share and one-fourth of one redeemable
Public Warrant. Each whole Public Warrant entitles the holder to purchase one Class A ordinary share at a price of $ 11.50 per share,
subject to adjustment (see Note 7).
11
COHEN CIRCLE ACQUISITION CORP. II
NOTES TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER 30, 2025
(Unaudited)
NOTE 4. PRIVATE PLACEMENT
Simultaneously with the closing
of the Initial Public Offering, Cohen Circle Sponsor II, LLC and Clear Street purchased an aggregate of 720,000 Placement Units at a
price of $ 10.00 per Placement Unit, for an aggregate purchase price of $ 7,200,000 , of which 445,000 Placement Units were purchased by
Cohen Circle Sponsor II, LLC and 275,000 Placement Units were purchased by Clear Street, in a private placement. Each Placement Unit
consists of one Placement Share and one-fourth of one Placement Warrant. Each whole Placement Warrant is exercisable to purchase one
Class A ordinary share at a price of $ 11.50 per share, subject to adjustment (see Note 7). If the Company does not complete a Business
Combination within the Combination Period, the proceeds from the sale of the Placement Units will be used to fund the redemption of the
Public Shares (subject to the requirements of applicable law), and the Placement Units and all underlying securities will expire worthless.
NOTE 5. RELATED PARTY TRANSACTIONS
Founder Shares
On December 4, 2024, Cohen
Circle Sponsor II, LLC paid $ 25,000 to cover certain offering costs of the Company and became a holder of 1 Class B ordinary share (the
“Founder Shares”). On March 25, 2025 the Company cancelled the one Founder Share and issued 8,655,000 Founder Shares to Cohen
Circle Sponsor II, LLC. In May 2025, the Company issued an additional 18,333 Founder Shares to Cohen Circle Sponsor II, LLC, for a total
of 8,673,333 . All share and per share information has been retroactively presented. The Founder Shares included an aggregate of up to
1,100,000 shares subject to forfeiture to the extent that the underwriters’ over-allotment option was not exercised in full or
in part, so that the number of Founder Shares will equal 25 % of the Company’s issued and outstanding shares after the Initial Public
Offering and the private placement. On July 2, 2025, the underwriters exercised their over-allotment option in full as part of the closing
of the Initial Public Offering. As such, the 1,100,000 Founder Shares are no longer subject to forfeiture.
The Sponsor has agreed, subject
to limited exceptions, not to transfer, assign or sell any of the Founder Shares until the earlier to occur of (A) one year after
the completion of the Business Combination; and (B) subsequent to the Business Combination (x) if the last reported sale price
of the Class A ordinary shares equals or exceeds $ 12.00 per share (as adjusted for share subdivisions, share dividends, rights issuances,
reorganizations, recapitalizations and the like) for any 20 trading days within any 30 -trading day period commencing at
least 150 days after the Business Combination or (y) the date on which the Company completes a liquidation, merger, share exchange,
reorganization or other similar transaction that results in all of the Company’s public shareholders having the right to exchange
their ordinary shares for cash, securities or other property.
Administrative Support Agreement
The Company entered into
an agreement with Cohen Circle Sponsor II, LLC, commencing on June 30, 2025, through the earlier of the Company’s consummation
of its initial Business Combination and its liquidation, to pay Cohen Circle Sponsor II, LLC or its affiliate or designee, the sum of
$ 30,000 per month for office space, utilities, and shared personnel support services as may be reasonably requested by the Company. For
the three and nine months ended September 30, 2025, the Company incurred and paid $ 90,000 , of which such amount is recorded within general
and administrative fees on the accompanying condensed statements of operations.
Service Agreement
The Company has agreed, commencing
on June 30, 2025, through the earlier of the Company’s consummation of a Business Combination or its liquidation, to pay its Chief
Financial Officer up to $ 12,500 per month. For the three and nine months ended September 30, 2025, the Company incurred $ 12,500 of these
fees and paid $ 9,833 , of which such amount is recorded within general and administrative fees on the accompanying condensed statements
of operations and $ 2,667 is accrued within accrued expenses on the accompanying condensed balance sheets.
Promissory Note — Related Party
On March 20, 2025, the
Company issued an unsecured promissory note to Cohen Circle Sponsor II, LLC (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, 2025 or (ii) the consummation of the Initial Public Offering. As of September 30, 2025 and December
31, 2024, the Company had no outstanding borrowings under the Promissory Note. On July 2, 2025, the Company had a balance of $ 136,753
under the Promissory Note and repaid the total outstanding balance of the Promissory Note in connection with the Initial Public Offering.
Borrowings under the Promissory Note are no longer available.
12
COHEN CIRCLE ACQUISITION CORP. II
NOTES TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER 30, 2025
(Unaudited)
Related Party Loans
In addition, in order to
fund working capital deficiencies or finance transaction costs in connection with a Business Combination, the Sponsor or an affiliate
of the Sponsor may, but is not obligated to, loan the Company additional funds to fund additional working capital requirements and transaction
costs (“Working Capital Loans”). If the Company completes a Business Combination, the Company may repay the Working Capital
Loans out of the proceeds of the Trust Account released to the Company. Otherwise, the Working Capital Loans may be repaid only out of
funds held outside the Trust Account. In the event that a Business Combination does not close, the Company may use a portion of the proceeds
held outside the Trust Account to repay the Working Capital Loans but no proceeds held in the Trust Account would be used to repay the
Working Capital Loans. The Working Capital Loans would either be repaid upon consummation of a Business Combination, without interest,
or, at the lender’s discretion, up to $ 2,500,000 of such Working Capital Loans may be convertible into units upon consummation
of the Business Combination at a price of $ 10.00 per unit. The units would be identical to the Placement Units. As of September 30, 2025
and December 31, 2024, there were no amounts outstanding under the Working Capital Loans.
NOTE 6. COMMITMENTS AND CONTINGENCIES
Risks and Uncertainties
The United States and
global markets are experiencing volatility and disruption following the geopolitical instability resulting from the ongoing Russia-Ukraine
conflict and the Israel-Hamas conflict. In response to the ongoing Russia-Ukraine conflict, the North Atlantic Treaty Organization (“NATO”)
deployed additional military forces to eastern Europe, and the United States, the United Kingdom, the European Union and other countries
have announced various sanctions and restrictive actions against Russia, Belarus and related individuals and entities, including the
removal of certain financial institutions from the Society for Worldwide Interbank Financial Telecommunication payment system. Certain
countries, including the United States, have also provided and may continue to provide military aid or other assistance to Ukraine
and to Israel, increasing geopolitical tensions among a number of nations. The invasion of Ukraine by Russia and the Israel-Hamas conflict
and the resulting measures that have been taken, and could be taken in the future, by NATO, the United States, the United Kingdom,
the European Union, Israel and its neighboring states and other countries have created global security concerns that could have a lasting
impact on regional and global economies. Although the length and impact of the ongoing conflicts are highly unpredictable, they could
lead to market disruptions, including significant volatility in commodity prices, credit and capital markets, as well as supply chain
interruptions and increased cyberattacks against U.S. companies. Additionally, any resulting sanctions could adversely affect the
global economy and financial markets and lead to instability and lack of liquidity in capital markets.
Any of the above mentioned
factors, or any other negative impact on the global economy, capital markets or other geopolitical conditions resulting from the Russian
invasion of Ukraine, the Israel-Hamas conflict and subsequent sanctions or related actions, could adversely affect the Company’s
search for an initial Business Combination and any target business with which the Company may ultimately consummate an initial Business
Combination.
Registration Rights
The holders of the Founder
Shares, Placement Units (including securities contained therein) and units (including securities contained therein) that may be
issued upon conversion of Working Capital Loans, and any Class A ordinary shares issuable upon the exercise of the Placement Warrants
and any Class A ordinary shares and warrants (and underlying Class A ordinary shares) that may be issued upon conversion of
the units issued as part of the Working Capital Loans and Class A ordinary shares issuable upon conversion of the Founder Shares,
are entitled to registration rights pursuant to a registration rights agreement signed on June 30, 2025, requiring the Company to register
such securities for resale (in the case of the Founder Shares, only after conversion to Class A ordinary shares). These holders
will be entitled to make up to three demands, excluding short form registration demands, that the Company register such securities for
sale under the Securities Act. In addition, these holders will have piggyback registration rights to include such securities in other
registration statements filed by the Company 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 permit any registration statement
filed under the Securities Act to become effective until termination of the applicable lock-up period. The registration rights agreement
does not contain liquidated damages or other cash settlement provisions resulting from delays in registering the Company’s securities.
Notwithstanding the foregoing, Clear Street may not exercise its demand and piggyback registration rights after five (5) and seven (7) years
from the commencement of sales of the Initial Public Offering and may not exercise its demand rights on more than one occasion. The Company
will bear the expenses incurred in connection with the filing of any such registration statements.
Underwriting Agreement
The Company granted the underwriters
a 45-day option from the date of the Initial Public Offering to purchase up to 3,300,000 additional Units to cover over-allotments,
if any, at the Initial Public Offering price less the underwriting discounts and commissions. On July 2, 2025, the underwriters elected
to fully exercise their over-allotment option to purchase an additional 3,300,000 Units at a price of $ 10.00 per Unit.
13
COHEN CIRCLE ACQUISITION CORP. II
NOTES TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER 30, 2025
(Unaudited)
The underwriters were entitled
to a cash underwriting discount of $ 0.20 per Unit or $ 4,400,000 in the aggregate, paid upon the closing of the Initial Public Offering.
In addition, the underwriters were entitled to a deferred fee of (i) $ 0.40 per Unit of the gross proceeds of the initial 22,000,000 Units
sold in the Initial Public Offering, or $ 8,800,000 and (ii) $ 0.60 per Unit of the gross proceeds from the Units sold pursuant to the
over-allotment option, or $ 1,980,000 . The deferred commissions will be released to Clear Street for its own account concurrently with
completion of an initial Business Combination, but such deferred commissions shall be due and payable, with respect to up to 75 % of such
deferred commissions, in the Company’s sole discretion.
NOTE 7. SHAREHOLDERS’ DEFICIT
Preference Shares — The
Company is authorized to issue 5,000,000 preference shares with a par value of $ 0.0001 per share with such designations, voting and other
rights and preferences as may be determined from time to time by the Company’s board of directors. As of September 30, 2025 and
December 31, 2024, there were no preference shares issued or outstanding.
Class A Ordinary
Shares — The Company is authorized to issue 500,000,000 Class A ordinary shares with a par value of $ 0.0001
per share. Holders of Class A ordinary shares are entitled to one vote for each share. As of September 30, 2025, there were 720,000
Class A ordinary shares issued and outstanding, excluding 25,300,000 Class A ordinary shares subject to possible redemption. At
December 31, 2024, there were no shares of Class A ordinary shares issued or outstanding.
Class B Ordinary
Shares — The Company is authorized to issue 50,000,000 Class B ordinary shares with a par value of $ 0.0001
per share. Holders of Class B ordinary shares are entitled to one vote for each share. As of September 30, 2025 and December 31,
2024, there were 8,673,333 and 1 Class B ordinary shares issued and outstanding, respectively.
Holders of Class B ordinary
shares will vote on the appointment of directors prior to the consummation of a Business Combination. Holders of Class A ordinary
shares and Class B ordinary shares will vote together as a single class on all other matters submitted to a vote of shareholders
except as required by law.
The Class B ordinary
shares will automatically convert into Class A ordinary shares in connection with the consummation of a Business Combination, or
at any time and from time to time at the option of the holders thereof, on a one-for-one basis, subject to adjustment. In the case that
additional Class A ordinary shares, or equity-linked securities, are issued or deemed issued in excess of the amounts sold in the
Initial Public Offering and related to the closing of a Business Combination, the ratio at which Class B ordinary shares shall convert
into Class A ordinary shares will be adjusted (unless the holders of a majority of the issued and outstanding Class B ordinary
shares agree to waive such anti-dilution adjustment with respect to any such issuance or deemed issuance) so that the number of Class A
ordinary shares issuable upon conversion of all Class B ordinary shares will equal, in the aggregate, 25 % of the sum of all ordinary
shares outstanding upon completion of the Initial Public Offering and the private placement plus all Class A ordinary shares and
equity-linked securities issued or deemed issued in connection with a Business Combination (excluding any shares or equity-linked securities
issued, or to be issued, to any seller in a Business Combination, and any private placement-equivalent shares and warrants underlying
units issued to the Sponsor or its affiliates upon conversion of loans made to the Company).
Warrants — As
of September 30, 2025 and December 31, 2024, there were 6,505,000 and no Warrants issued and outstanding, respectively. Public Warrants
may only be exercised for a whole number of shares. No fractional warrants will be issued upon separation of the Units and only
whole warrants will trade. The Public Warrants will become exercisable on the later of 30 days after the completion of a Business
Combination and 12 months from the closing of the Initial Public Offering. The Public Warrants will expire five years after
the completion of a Business Combination or earlier upon redemption or liquidation.
The Company will not be obligated
to deliver any Class A ordinary shares pursuant to the exercise of a warrant and will have no obligation to settle such warrant
exercise unless a registration statement under the Securities Act with respect to the Class A ordinary shares underlying the warrants
is then effective and a prospectus relating thereto is current, subject to the Company satisfying its obligations with respect to registration.
No warrant will be exercisable and the Company will not be obligated to issue any Class A ordinary shares upon exercise of a warrant
unless the issuance of the shares upon such exercise is registered or qualified under the securities laws of the state of the exercising
holder, or an exemption is available.
14
COHEN CIRCLE ACQUISITION CORP. II
NOTES TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER 30, 2025
(Unaudited)
The Company has agreed that
as soon as practicable, but in no event later than 20 business days after the closing of a Business Combination, the Company
will use its best efforts to file, and within 60 business days following a Business Combination to have declared effective,
a registration statement covering the Class A ordinary shares issuable upon exercise of the warrants. The Company will use its best
efforts to cause the same to become effective and to maintain the effectiveness of such registration statement, and a current prospectus
relating thereto, until the expiration of the warrants in accordance with the provisions of the warrant agreement. Notwithstanding the
foregoing, if a registration statement covering the Class A ordinary shares issuable upon exercise of the warrants is not effective
within a specified period following the consummation of a Business Combination, warrant holders may, until such time as there is an effective
registration statement and during any period when the Company shall have failed to maintain an effective registration statement, exercise
warrants on a cashless basis pursuant to the exemption provided by Section 3(a)(9) of the Securities Act, provided that such
exemption is available. If that exemption, or another exemption, is not available, holders will not be able to exercise their warrants
on a cashless basis.
Redemption of warrants
when the price per Class A ordinary share equals or exceeds $ 18.00 . Once the Warrants become exercisable, the Company may redeem
the Warrants:
●
in
whole and not in part;
● at a price of $ 0.01 per warrant;
● upon not less than 30 days ’ prior written notice of redemption to each warrant holder; and
● if, and only if, the closing price of the Company’s Class A ordinary shares equals or exceeds $ 18.00 per share (as adjusted for share subdivisions, share capitalizations, reorganizations, recapitalizations and the like) for any 20 trading days within a 30 -trading day period ending on the third trading day prior to the date on which the notice of redemption is given to the warrant holders.
If and when the warrants
become redeemable by the Company, the Company may exercise its redemption right even if it is unable to register or qualify the underlying
securities for sale under all applicable state securities laws.
In addition, if (x) the
Company issues additional Class A ordinary shares or equity-linked securities for capital raising purposes in connection with the
closing of a Business Combination at an issue price or effective issue price of less than $ 9.20 per ordinary share (with such issue price
or effective issue price to be determined in good faith by the Company’s board of directors, and, in the case of any such issuance
to the Sponsor or its affiliates, without taking into account any Founder Shares held by the Sponsor or its affiliates, as applicable,
prior to such issuance) (the “Newly Issued Price”), (y) the aggregate gross proceeds from such issuances represent more
than 60 % of the total equity proceeds, and interest thereon, available for the funding of a Business Combination on the date of the completion
of a Business Combination (net of redemptions), and (z) the volume-weighted average trading price of the Class A ordinary shares
during the 20 trading day period starting on the trading day prior to the day on which the Company completes
a Business Combination (such price, the “Market Value”) is below $ 9.20 per share, the exercise price of the warrants will
be adjusted (to the nearest cent) to be equal to 115 % of the higher of the Market Value and the Newly Issued Price, and the $ 18.00 per
share redemption trigger price will be adjusted (to the nearest cent) to be equal to 180 % of the higher of the Market Value and the Newly
Issued Price.
The Placement Warrants are
identical to the Public Warrants underlying the Units sold in the Initial Public Offering, except that the Placement Warrants and
the Class A ordinary shares issuable upon the exercise of the Placement Warrants are not transferable, assignable or salable until
30 days after the completion of a Business Combination, subject to certain limited exceptions. Additionally, the Placement Warrants
are exercisable on a cashless basis and are non-redeemable.
15
COHEN CIRCLE ACQUISITION CORP. II
NOTES TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER 30, 2025
(Unaudited)
NOTE 8. 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. U.S. GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. The hierarchy
gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and
the lowest priority to unobservable inputs (Level 3 measurements). These tiers include:
Level
1:
Quoted
prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions
for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis.
Level
2:
Observable
inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities
and quoted prices for identical assets or liabilities in markets that are not active.
Level
3:
Unobservable
inputs based on assessment of the assumptions that market participants would use in pricing the asset or liability.
The following table presents information about
the Company’s assets that are measured at fair value on September 30, 2025, and indicates the fair value hierarchy of the valuation
inputs the Company utilized to determine such fair value:
Level
September 30,
2025
Assets:
Marketable securities held in Trust Account
1
$ 255,585,138
The fair value of the Public Warrants at July
2, 2025 was $ 2,024,000 or $ 0.32 per public warrant. The fair value of Public Warrants was determined using a binomial lattice model.
The Public Warrants have been classified within shareholders’ deficit and will not require remeasurement after issuance. The following
table presents the quantitative information regarding market assumptions used in the level 3 valuation of the Public Warrants:
July 2,
2025
Asset price
$ 10.12
Exercise price
$ 11.50
Term (years)
5.5
Risk-free rate
3.9 %
Volatility
15.0 %
Probability of Business Combination
20.0 %
16
COHEN CIRCLE ACQUISITION CORP. II
NOTES TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER 30, 2025
(Unaudited)
NOTE 9. SEGMENT INFORMATION
ASC Topic 280, “Segment
Reporting,” establishes standards for companies to report in their financial statement information about operating segments, products,
services, geographic areas, and major customers. Operating segments are defined as components of an enterprise that engage in business
activities from which it may recognize revenues and incur expenses, and for which separate financial information is available that is
regularly evaluated by the Company’s Chief Operating Decision Maker (“CODM”), or group, in deciding how to allocate
resources and assess performance.
The Company’s CODM
has been identified as the Chief Financial Officer , 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.
The CODM assesses performance
for the single segment and decides how to allocate resources based on net income or loss that also is reported on the condensed statements
of operations as net income or loss. When evaluating the Company’s performance and making key decisions regarding resource allocation
the CODM reviews several key metrics, which include the following:
September 30,
December 31,
2025
2024
Trust Account
$ 255,585,138
$ -
Cash
$ 1,751,613
$ -
Three Months
Ended
September 30,
Nine Months
Ended
September 30,
2025
2025
General and administrative costs
$ 305,583
$ 345,151
Interest earned on marketable securities held in Trust Account
$ 2,585,138
$ 2,585,138
General and administrative
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 general and administrative costs to manage, maintain and enforce all
contractual agreements to ensure costs are aligned with all agreements and budget. The CODM reviews interest earned to ensure the Trust
Account is providing an acceptable rate of return for all shareholders and to maximize the Trust Account to be used to complete a Business
Combination.
NOTE 10. SUBSEQUENT EVENTS
The Company evaluated subsequent
events and transactions that occurred after the condensed balance sheet date up to the date that the unaudited condensed financial statements
were issued. Based upon this review, the Company did not identify any subsequent events that would have required adjustment or disclosure
in the unaudited condensed financial statements.
17
Item 2. Management’s Discussion and
Analysis of Financial Condition and Results of Operations
References in this report (this “Quarterly
Report”) to “we,” “us” or the “Company” refer to Cohen Circle Acquisition Corp. II. References
to our “management” or our “management team” refer to our officers and directors, and references to the “Sponsor”
refer to Cohen Circle Sponsor II, LLC and Cohen Circle Advisors II, LLC, collectively. The following discussion and analysis of the Company’s
financial condition and results of operations should be read in conjunction with the financial statements and the notes thereto contained
elsewhere in this Quarterly Report. Certain information contained in the discussion and analysis set forth below includes forward-looking
statements that involve risks and uncertainties.
Special Note Regarding Forward-Looking Statements
This Quarterly Report includes “forward-looking
statements” within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act that are not historical
facts and involve risks and uncertainties that could cause actual results to differ materially from those expected and projected. All
statements, other than statements of historical fact included in this Form 10-Q including, without limitation, statements in this “Management’s
Discussion and Analysis of Financial Condition and Results of Operations” regarding the Company’s financial position, business
strategy and the plans and objectives of management for future operations, are forward-looking statements. Words such as “expect,”
“believe,” “anticipate,” “intend,” “estimate,” “seek” and variations and
similar words and expressions are intended to identify such forward-looking statements. Such forward-looking statements relate to future
events or future performance, but reflect management’s current beliefs, based on information currently available. A number of factors
could cause actual events, performance or results to differ materially from the events, performance and results discussed in the forward-looking
statements. For information identifying important factors that could cause actual results to differ materially from those anticipated
in the forward-looking statements, please refer to the Risk Factors section of the Company’s final prospectus for its Initial Public
Offering filed with the U.S. Securities and Exchange Commission (the “SEC”). The Company’s securities filings can be
accessed on the EDGAR section of the SEC’s website at www.sec.gov. Except as expressly required by applicable securities law, the
Company disclaims any intention or obligation to update or revise any forward-looking statements whether as a result of new information,
future events or otherwise.
Overview
We are a blank check company incorporated in
the Cayman Islands on December 4, 2024 and formed for the purpose of effecting a merger, amalgamation, share exchange, asset acquisition,
share purchase, reorganization or other similar Business Combination with one or more businesses. We intend to effectuate our Business
Combination using cash derived from the proceeds of the Initial Public Offering and the sale of the Placement Units, our shares, debt
or a combination of cash, shares and debt.
We expect to continue to incur significant costs
in the pursuit of our acquisition plans. We cannot assure you that our plans to complete a Business Combination will be successful.
Results of Operations
We have neither engaged in any operations nor
generated any revenues to date. Our only activities from December 4, 2024 (inception) through September 30, 2025 were organizational
activities and those necessary to prepare for the Initial Public Offering, described below, and subsequent to the Initial Public Offering,
identifying a target company for a Business Combination. We do not expect to generate any operating revenues until after the completion
of our Business Combination. Subsequent to the Initial Public Offering, we generate non-operating income in the form of interest income
on marketable securities held in the Trust Account. We incur expenses as a result of being a public company (for legal, financial reporting,
accounting and auditing compliance), as well as for due diligence expenses.
For the three months ended September 30, 2025,
we had net income of $2,279,555, which consisted of interest earned on marketable securities held in Trust Account of $2,585,138, offset
by general and administrative costs of $305,583.
For the nine months ended September 30, 2025,
we had net income of $2,239,987, which consisted of interest earned on marketable securities held in Trust Account of $2,585,138, offset
by general and administrative costs of $345,151.
Liquidity and Capital Resources
Until the consummation of the Initial Public
Offering, our only source of liquidity was an initial purchase of Class B ordinary shares, par value $0.0001 per share, by the Sponsor
and loans from the Sponsor (which were repaid subsequent to the closing of the Initial Public Offering).
On July 2, 2025, the Company consummated the
Initial Public Offering of 25,300,000 Units, which included the full exercise by the underwriters of their over-allotment option in the
amount of 3,300,000 Units, at $10.00 per Unit, generating gross proceeds of $253,000,000. Simultaneously with the closing of the Initial
Public Offering, the Company consummated the sale of 720,000 Placement Units at a price of $10.00 per Placement Unit, in a private placement
to Cohen Circle Sponsor II, LLC and Clear Street, generating gross proceeds of $7,200,000. Of those 720,000 Placement Units, Cohen Circle
Sponsor II, LLC purchased 445,000 Placement Units and Clear Street purchased 275,000 Placement Units.
18
Following the closing of the Initial Public Offering
and the Private Placement, a total of $253,000,000 was placed in the Trust Account. We incurred $15,752,775 of transaction costs, consisting
of $4,400,000 of cash underwriting fee, $10,780,000 of deferred underwriting fee, and $572,775 of other offering costs.
For the nine months ended September 30, 2025,
net cash used in operating activities was $521,044. Net income of $2,239,987 was affected by interest earned on marketable securities
of $2,585,138, Payment of general and administrative costs through promissory note – related party of $54,568, and changes in operating
assets and liabilities, which used $230,461.
We intend to use substantially all of the funds
held in the Trust Account, including any amounts representing interest earned on the Trust Account (which interest shall be net of any
taxes payable and excluding deferred underwriting commissions), 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.
We intend to use the funds held outside the Trust
Account primarily to identify and evaluate target businesses, perform business due diligence on prospective target businesses, travel
to and from the offices, plants or similar locations of prospective target businesses or their representatives or owners, review corporate
documents and material agreements of prospective target businesses, and structure, negotiate and complete a Business Combination.
In order to fund working capital deficiencies
or finance transaction costs in connection with a Business Combination, the Sponsor or an affiliate of the Sponsor may, but are not obligated
to, loan us funds as may be required. If we complete a Business Combination, we would repay such loaned amounts. In the event that a
Business Combination does not close, we may use a portion of the working capital held outside the Trust Account to repay such loaned
amounts but no proceeds from our Trust Account would be used for such repayment. Up to $2,500,000 of such Working Capital Loans may be
convertible into units upon consummation of the Business Combination at a price of $10.00 per unit. The units would be identical to the
Placement Units.
In connection with the Company’s assessment
of going concern considerations in accordance with ASC 205-40, “Going Concern,” as of September 30, 2025, the Company does
not believe it will need to raise additional funds in order to meet the expenditures required for operating its business. However, if
the estimate of the costs of identifying a target business, undertaking in-depth due diligence and negotiating a Business Combination
are less than the actual amount necessary to do so, the Company may have insufficient funds available to operate its business prior to
the initial Business Combination.
Off-Balance Sheet Arrangements
We have no obligations, assets or liabilities,
which would be considered off-balance sheet arrangements as of September 30, 2025. We do not participate in transactions that create
relationships with unconsolidated entities or financial partnerships, often referred to as variable interest entities, which would have
been established for the purpose of facilitating off-balance sheet arrangements. We have not entered into any off-balance sheet financing
arrangements, established any special purpose entities, guaranteed any debt or commitments of other entities, or purchased any non-financial
assets.
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 Cohen Circle Sponsor II, LLC or its
affiliate or designee $30,000 per month for office space, utilities, and shared personnel support services, and to pay the Chief Financial
Officer up to $12,500 per month for his services as Chief Financial Officer of the Company.
The underwriters were entitled to a deferred
fee of (i) $0.40 per Unit of the gross proceeds of the initial 22,000,000 Units sold in the Initial Public Offering, or $8,800,000 and
(ii) $0.60 per Unit of the gross proceeds from the Units sold pursuant to the over-allotment option, or $1,980,000. The deferred commissions
will be released to Clear Street for its own account concurrently with completion of an initial Business Combination, but such deferred
commissions shall be due and payable, with respect to up to 75% of such deferred commissions, in the Company’s sole discretion.
19
Critical Accounting Estimates
The preparation of the unaudited condensed financial
statements and related disclosures in conformity with GAAP 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 unaudited condensed financial statements,
and income and expenses during the periods reported. Making estimates requires Management to exercise significant judgement. It is at
least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date
of the unaudited condensed financial statements, which Management considered in formulating its estimate, could change in the near term
due to one or more future confirming events. Accordingly, the actual results could materially differ from those estimates. As of September
30, 2025, we have identified the following critical accounting estimates:
Ordinary Shares Subject to Possible Redemption
We account for our Ordinary Shares subject to
possible redemption in accordance with the guidance in FASB ASC Topic 480, “Distinguishing Liabilities from Equity” (“ASC
480”). 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 feature redemption rights that are either within the control of the holder
or subject to redemption upon the occurrence of uncertain events not solely within our control) are classified as temporary equity. At
all other times, Ordinary Shares are classified as shareholders’ equity. Our Ordinary Shares feature certain redemption rights
that are considered to be outside of our control and subject to occurrence of uncertain future events. Accordingly, Ordinary Shares subject
to possible redemption are presented as temporary equity, outside of the shareholders’ deficit section of our condensed balance
sheets.
Warrant Instruments
The Company accounted for the Public and Placement
Warrants issued in connection with the Initial Public Offering and the private placement in accordance with the guidance contained in
FASB ASC Topic 815, “Derivatives and Hedging”, whereby under that provision, the warrants that do not meet the criteria for
equity treatment must be recorded as liability. Accordingly, the Company evaluated and classified the warrant instruments under equity
treatment at their assigned value. Such guidance provides that the warrants described above will not be precluded from equity classification.
Equity-classified contracts are initially measured at fair value (or allocated value). Subsequent changes in fair value are not recognized
as long as the contracts continue to be classified in equity in accordance with ASC 480 and ASC 815.
Net Income per Ordinary Share
We comply with accounting
and disclosure requirements of FASB ASC Topic 260, “Earnings Per Share.” We have two classes of shares, Class A Ordinary
Shares and Class B Ordinary Shares. Income and losses are shared pro rata between the two classes of shares. Net income per Ordinary
Share is computed by dividing net income by the weighted average number of Ordinary Shares outstanding for the period. Accretion associated
with the redeemable Ordinary Shares is excluded from income per Ordinary Share as the redemption value approximates fair value.
20
Recent Accounting Pronouncements
In November 2023, the FASB issued ASU
2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures.” The amendments in this ASU
require disclosures, on an annual and interim basis, of significant segment expenses that are regularly provided to the chief
operating decision maker (“CODM”), as well as the aggregate amount of other segment items included in the reported
measure of segment profit or loss. The ASU requires that a public entity disclose the title and position of the CODM and an
explanation of how the CODM uses the reported measure(s) of segment profit or loss in assessing segment performance and deciding how
to allocate resources. Public entities will be required to provide all annual disclosures currently required by Topic 280 in interim
periods, and entities with a single reportable segment are required to provide all the disclosures required by the amendments in
this ASU and existing segment disclosures in Topic 280. This ASU is effective for fiscal years beginning after December 15, 2023,
and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The Company adopted ASU
2023-07 on December 4, 2024, its date of incorporation.
Management does not believe
that any other recently issued, but not yet effective, accounting standards, if currently adopted, would have a material effect on the
Company’s 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 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 Management, including our Chief Executive
Officer and Chief Financial Officer (together, the “Certifying Officers”), or persons performing similar functions, as appropriate,
to allow timely decisions regarding required disclosure.
Under the supervision and with the participation
of our Management, including our Certifying Officers, we carried out an evaluation of the effectiveness of the design and operation of
our disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act. Based on the foregoing, our
Certifying Officers concluded that our disclosure controls and procedures were effective as of September 30, 2025.
We do not expect that our disclosure controls
and procedures will prevent all errors and all instances of fraud. Disclosure controls and procedures, no matter how well conceived and
operated, can provide only reasonable, not absolute, assurance that the objectives of the disclosure controls and procedures are met.
Further, the design of disclosure controls and procedures must reflect the fact that there are resource constraints, and the benefits
must be considered relative to their costs. Because of the inherent limitations in all disclosure controls and procedures, no evaluation
of disclosure controls and procedures can provide absolute assurance that we have detected all our control deficiencies and instances
of fraud, if any. The design of disclosure controls and procedures also is based partly on certain assumptions about the likelihood of
future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.
Changes in Internal Control over Financial
Reporting
There was no change in our internal control over
financial reporting that occurred during the fiscal quarter of 2025 covered by this Quarterly Report that has materially affected, or
is reasonably likely to materially affect, our internal control over financial reporting.
21
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
To the knowledge of our management, there is
no material litigation currently pending or contemplated against us, any of our officers or directors in their capacity as such or against
any of our property.
Item 1A. Risk Factors
Factors that could cause our actual results to
differ materially from those in this Quarterly Report include the risk factors described in our final prospectus for our Initial Public
Offering filed with the SEC. As of the date of this Quarterly Report, there have been no material changes to the risk factors disclosed
in our final prospectus for our Initial Public Offering filed with the SEC.
Item 2. Unregistered Sales of Equity Securities
and Use of Proceeds.
Unregistered Sales of Equity Securities
On July 2, 2025, the Company consummated the
Initial Public Offering of 25,300,000 Units, which included the full exercise by the underwriters of their over-allotment option in the
amount of 3,300,000 Units, at $10.00 per Unit, generating gross proceeds of $253,000,000. The securities sold in the Initial Public Offering
were registered under the Securities Act on a registration statement on Form S-1 (No. 333-287538). The SEC declared the registration
statement effective on June 30, 2025. Clear Street LLC served as the sole book-running manager for the Initial Public Offering.
Simultaneously with the closing of the Initial
Public Offering, the Company consummated the sale of 720,000 Placement Units at a price of $10.00 per Placement Unit, in a private placement
to Cohen Circle Sponsor II, LLC and Clear Street, generating gross proceeds of $7,200,000. Of those 720,000 Placement Units, Cohen Circle
Sponsor II, LLC purchased 445,000 Placement Units and Clear Street purchased 275,000 Placement Units. The foregoing issuances were made
pursuant to the exemption from registration contained in Section 4(a)(2) of the Securities Act.
Use of Proceeds
Following the closing of the Initial Public Offering
on July 2, 2025, a total of $253,000,000 (which amount includes $10,780,000 of deferred underwriting fee) was placed in a U.S.-based
trust account maintained by Continental Stock Transfer & Trust Company, acting as trustee. The proceeds held in the Trust Account
may be invested by the trustee only (i) in U.S. government securities with a maturity of 185 days or less or in money market funds investing
solely in U.S. government treasury obligations and meeting certain conditions under Rule 2a-7 under the Investment Company Act, (ii) as
uninvested cash, or (iii) in an interest bearing bank demand deposit account or other accounts at a bank. To mitigate the risk that
we might be deemed to be an investment company for purposes of the Investment Company Act, which risk increases the longer that we hold
investments in the Trust Account, we may, at any time (based on Management’s ongoing assessment of all factors related to the potential
status under the Investment Company Act), instruct the trustee to liquidate the investments held in the Trust Account and instead to
hold the funds in the Trust Account in cash or in an interest-bearing demand deposit account at a bank.
Transaction costs amounted to $15,752,775, consisting
of $4,400,000 of cash underwriting fee, $10,780,000 of deferred underwriting fee, and $572,775 of other offering costs.
The remaining proceeds from the Initial Public
Offering and the private placement are held outside the Trust Account, in the Company’s cash operating account. Such funds are
being used primarily to enable us to identify a target and to negotiate and consummate our initial Business Combination.
For a description of the use of the proceeds
generated in our Initial Public Offering, see Part I, Item 2 of this Form 10-Q.
Item 3. Defaults Upon Senior Securities
None
Item 4. Mine Safety Disclosures
None
Item 5. Other Information
None
22
Item 6. Exhibits
The following exhibits are filed as part of,
or incorporated by reference into, this Quarterly Report on Form 10-Q.
No.
Description
of Exhibit
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.
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 (formatted as Inline XBRL and contained in Exhibit 101).
*
Filed
herewith.
**
These
certifications are furnished to the SEC pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and are deemed not filed for purposes
of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall they be deemed incorporated by reference in any filing
under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.
23
SIGNATURES
In accordance with the requirements
of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
COHEN
CIRCLE ACQUISITION CORP. II
Date:
November 13, 2025
By:
/s/
Betsy Z. Cohen
Name:
Betsy
Z. Cohen
Title:
Chief
Executive Officer
(Principal
Executive Officer)
Date:
November 13, 2025
By:
/s/
R. Maxwell Smeal
Name:
R.
Maxwell Smeal
Title:
Chief
Financial Officer
(Principal Financial and
Accounting Officer)
24
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.