Item 2. Management’s Discussion and Analysis
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations.
References
to the “Company,” “Crown,” “our,” “us” or “we” refer to Crown PropTech Acquisitions.
The following discussion and analysis of the Company’s financial condition and results of operations should be read in conjunction
with the unaudited condensed financial statements and the notes thereto contained elsewhere in this report. Certain information contained
in the discussion and analysis set forth below includes forward-looking statements that involve risks and uncertainties.
Cautionary
Note Regarding Forward-Looking Statements
This
Quarterly Report on Form 10-Q includes forward-looking statements within the meaning of Section 27A
of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange
Act”). We have based these forward-looking statements on our current expectations and projections about future events. These forward-looking
statements are subject to known and unknown risks, uncertainties and assumptions about us that may cause our actual results, levels of
activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements
expressed or implied by such forward-looking statements. In some cases, you can identify forward-looking statements by terminology such
as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,”
“intend,” “may,” “might,” “plan,” “possible,” “potential,” “predict,”
“project,” “should,” “would” or the negative of such terms or other similar expressions. Such statements
include, but are not limited to, possible business combinations and the financing thereof, and related matters, as well as all other
statements other than statements of historical fact included in this Form 10-Q. Factors that might cause
or contribute to such a discrepancy include, but are not limited to, those described in our other Securities and Exchange Commission
(“SEC”) filings.
Overview
We
are a blank check company incorporated as a Cayman Islands exempted company on September 24, 2020 for the purpose of effecting a
merger, share exchange, asset acquisition, share purchase, reorganization or similar business combination with one or more businesses
(a “business combination”). Our sponsors are Crown PropTech Sponsor, LLC (“Crown PropTech Sponsor”), a Delaware
limited liability company and CIIG Management III LLC (“CIIG”), a Delaware limited liability company, (each, a “sponsor”
and together, the “sponsors”).
The
registration statement for our initial public offering (the “IPO”) became effective on February 8, 2021. On February 11,
2021, we consummated the IPO of 27,600,000 units, which included the exercise of the underwriters’ option to purchase an additional
3,600,000 units at the IPO price to cover over-allotments (the “Units” with respect to the Class A ordinary shares included
in the Units being offered, the “Public Shares” with respect to the one-third of one redeemable warrant included in such
Units the “Public Warrant”), at $10.00 per Unit, generating gross proceeds of $276.0 million, and incurring offering
costs of approximately $15.8 million, inclusive of approximately $9.66 million in deferred underwriting commissions.
Simultaneously
with the closing of the IPO, we consummated the private placement (“Private Placement”) of 5,013,333 warrants (each, a “Private
Placement Warrant” and collectively, the “Private Placement Warrants”), at a price of $1.50 per Private Placement Warrant
with Crown PropTech Sponsor, generating gross proceeds of approximately $7.5 million.
Upon
the closing of the IPO and the Private Placement, approximately $276.0 million ($10.00 per Unit) of the net proceeds of the IPO
and certain of the proceeds of the Private Placement were placed in a Trust Account (“Trust Account”), located in the United
States with Continental Stock Transfer & Trust Company acting as trustee, and invested only in United States “government
securities” within the meaning of Section 2(a)(16) of the Investment Company Act having a maturity of 185 days or less or
in money market funds meeting certain conditions under Rule 2a-7 promulgated under the Investment Company Act which invest only in direct
U.S. government treasury obligations, as determined by us, until the earlier of: (i) the completion of a business combination and
(ii) the distribution of the Trust Account as described below.
22
Change
in Management
On
January 17, 2023, CIIG entered into a Securities Assignment Agreement (the “Assignment Agreement”), by and among Crown
PropTech Sponsor, LLC (“Crown PropTech Sponsor”), CIIG and Richard Chera, whereby Crown PropTech Sponsor sold, transferred
and assigned 5,662,000 Class B ordinary shares of the Company and 250,667 private placement warrants to purchase Class A ordinary
shares of the Company to CIIG. In connection with entry into the Assignment Agreement, CIIG (i) entered into a letter agreement
with the Company (the “January 2023 Letter Agreement”) and (ii) entered into a joinder agreement to the Registration
Rights Agreement entered into by Crown PropTech Sponsor in connection with the Company’s IPO. As a result of the above transaction
CIIG became a co-sponsor to Crown (and together with Crown PropTech Sponsor, the “Sponsors”).
On February 15, 2024, Gavin Cuneo notified the
Company of his decision to resign as the co-chief executive officer of the Company, effective immediately. Mr. Cuneo also served as the
Company's principal financial and accounting officer and resigned from such positions as well. Mr. Cuneo's decision to resign was not
the result of any dispute or disagreement with the Company or any matter relating to the Company's operations, policies or practices.
Michael Minnick, the Company's Chief Executive Officer, assumed the
role of principal financial and accounting officer of the Company effective upon Mr. Cuneo's resignation. Mr. Minnick has served as the
Company's Co-Chief Executive Officer since January 2023.
Extraordinary
General Meetings
February
9, 2024
On
February 9, 2024, the Company’s shareholders approved an amendment to amend and restate the Company’s Second Amended
and Restated Memorandum and Articles of Association to extend the date by which the Company must consummate an initial Business Combination
from February 11, 2024 to August 11, 2024 (the “February 2024 Extension Proposal”).
In
connection with the vote to approve the February 2024 Extension Proposal, shareholders holding an aggregate of 2,195,847 shares of the
Company’s Class A ordinary shares exercised their right to redeem their shares for a pro rata portion of the funds in the
Trust Account (as defined below). As a result, $23,724,846 (approximately $10.80 per share) was withdrawn from the Trust Account
to redeem such shares. Following the redemptions, there were 2,000,638 Class A ordinary shares issued and outstanding.
Associated
with the February 9, 2024 Extraordinary General Meeting, the Company and CIIG entered into non-redemption agreements (the “February
2024 Non-Redemption Agreements”) with certain investors pursuant to which, if such investors do not redeem (or validly rescind
any redemption requests on) their Class A ordinary shares of the Company (the “February 2024 Non-Redeemed Shares”) in connection
with the February 9, 2024 Extraordinary General Meeting, CIIG will agree to transfer to such investors Class B ordinary shares held by
CIIG immediately following the consummation of an initial Business Combination if they continue to hold such February 2024 Non-Redeemed
Shares through the February 9, 2024 Extraordinary General Meeting.
The
February 2024 Non-Redemption Agreements provide for the assignment of up to 464,414 Class B ordinary shares, par value $0.0001 per share,
held by CIIG to the investors in exchange for such Investors agreeing to hold and not redeem certain public shares at the February 9,
2024 Extraordinary General Meeting.
August
9, 2024
On
August 9, 2024, the Company’s shareholders approved an amendment to amend and restate the Company’s Third Amended and Restated
Memorandum and Articles of Association to extend the date by which the Company must consummate an initial Business Combination from August 11,
2024 to May 11, 2025 (the “August 2024 Extension Proposal”).
23
In
connection with the vote to approve the August 2024 Extension Proposal, shareholders holding an aggregate of 1,487,025 shares of the
Company’s Class A ordinary shares exercised their right to redeem their shares for a pro rata portion of the funds in the
Trust Account (as defined below). As a result, $16,484,256 (approximately $11.09 per share) was withdrawn from the Trust Account
to redeem such shares. Following the redemptions, there were 513,613 Class A ordinary shares issued and outstanding.
Associated
with the August 9, 2024 Extraordinary General Meeting, the Company and CIIG entered into non-redemption agreements (the “August
2024 Non-Redemption Agreements”) with certain investors pursuant to which, if such investors do not redeem (or validly rescind
any redemption requests on) their Class A ordinary shares of the Company (the “August 2024 Non-Redeemed Shares”) in connection
with the August 9, 2024 Extraordinary General Meeting, CIIG will agree to transfer to such investors Class B ordinary shares held by
CIIG immediately following the consummation of an initial Business Combination if they continue to hold such August 2024 Non-Redeemed
Shares through the August 9, 2024 Extraordinary General Meeting.
The
August 2024 Non-Redemption Agreements provide for the assignment of up to 115,287 Class B ordinary shares, par value $0.0001 per share,
held by CIIG to the investors in exchange for such Investors agreeing to hold and not redeem certain public shares at the August 9, 2024
Extraordinary General Meeting.
May
9, 2025
On
May 9, 2025, the Company’s shareholders approved an amendment to amend and restate the Company’s Fourth Amended and Restated
Memorandum and Articles of Association to extend the date by which the Company must consummate an initial Business Combination from May
11, 2025 to March 11, 2026 (the “May 2025 Extension Proposal”).
In
connection with the vote to approve the May 2025 Extension Proposal, shareholders holding an aggregate of 21,807 shares of the Company’s
Class A ordinary shares exercised their right to redeem their shares for a pro rata portion of the funds in the Trust Account (as
defined below). As a result approximately, $0.25 million (approximately $11.47 per share) was withdrawn from the Trust Account to
redeem such shares. Following the redemptions, there were 491,806 Class A ordinary shares issued and outstanding.
Associated
with the May 9, 2025 Extraordinary General Meeting, the Company and CIIG entered into non-redemption agreements (the “May 2025
Non-Redemption Agreements”) with certain investors pursuant to which, if such investors do not redeem (or validly rescind any redemption
requests on) their Class A ordinary shares of the Company (the “May 2025 Non-Redeemed Shares”) in connection with the May
9, 2025 Extraordinary General Meeting, CIIG will agree to transfer to such investors Class B ordinary shares held by CIIG immediately
following the consummation of an initial Business Combination if they continue to hold such May 2025 Non-Redeemed Shares through the
May 9, 2025 Extraordinary General Meeting.
The
May 2025 Non-Redemption Agreements provided for the assignment of up 115,287 Class B ordinary shares, par value $0.0001 per share, held
by CIIG to the investors in exchange for such Investors agreeing to hold and not redeem certain public shares at the May 9, 2025 Extraordinary
General Meeting.
24
Notice
of Delisting
On
February 12, 2024, the NYSE determined that the Company was not in compliance with Section 802.01B and 102.06e of the NYSE Listed Company
Manual (the “LCM”) because the Company failed to consummate a Business Combination within the shorter of (i) the time period
specified by its constitutive documents or by contract or (ii) three years. As such, the NYSE had determined to commence proceedings
to delist from the NYSE the Company’s Class A ordinary shares and Units.
Trading
of the Company’s securities was suspended on February 12, 2024. The NYSE applied to the SEC to delist the Company’s securities
upon completion of all applicable procedures. The Company did not appeal the staff’s determination and, accordingly, the Company’s
securities were delisted from the NYSE.
If
we have not completed a business combination by March 11, 2026 (the “Combination Period”), we 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 us to pay our income taxes, if any (less
up to $100,000 of interest to pay dissolution expenses) divided by the number of the then-outstanding Public Shares, which redemption
will completely extinguish Public Shareholders’ rights as shareholders (including the right to receive further liquidation distributions,
if any); and (iii) as promptly as reasonably possible following such redemption, subject to the approval of the remaining shareholders
and the board of directors, liquidate and dissolve, subject in the case of clauses (ii) and (iii), to our 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 our outstanding warrants, which will expire worthless if we fail to consummate a business combination within
the Combination Period, including any extension thereto that may be approved by our shareholders.
Proposed
Business Combination
On
July 2, 2025, (i) the Company (“SPAC”), (ii) Mkango (Cayman) Limited, an exempted company limited by shares incorporated
under the laws of the Cayman Islands and a direct wholly owned Subsidiary of Lancaster (as defined below) (“Merger Sub”),
(iii) Lancaster Exploration Limited, a company organized under the laws of the British Virgin Islands (“Lancaster”, and from
and after the Closing, “PubCo”), and a direct, wholly owned subsidiary of Mkango Resources Ltd., a company organized under
the laws of British Columbia, Canada (the “Selling Shareholder”), (iv) Mkango Polska s.p. Z.o.o., a company organized under
the laws of Poland and a direct, wholly owned subsidiary of Selling Shareholder (“MKA Poland”), (v) Mkango ServiceCo UK Limited,
a company organized under the laws of England and a direct, wholly owned subsidiary of Selling Shareholder (“Mkango ServiceCo”),
and (vi) MKA Exploration Ltd., a company organized under the laws of the British Virgin Islands and a direct, wholly owned subsidiary
of Selling Shareholder (“MKA BVI”, and together with Lancaster, MKA Poland and Mkango ServiceCo, the “Companies”
and, each, a “Company”) entered into a business combination agreement (the “Business Combination Agreement”).
Pursuant
to the Business Combination Agreement, the parties thereto will enter into a business combination transaction by which, among other things,
Merger Sub will be merged with and into SPAC, with SPAC being the surviving entity of the Merger and becoming a wholly-owned subsidiary
of PubCo. Concurrently therewith, PubCo will become a publicly traded company, expected to operate under the name “Mkango Rare
Earths Limited,” and its ordinary shares are expected to trade on Nasdaq.
The
proposed Merger and the other transactions contemplated by the Business Combination Agreement (collectively, the “Transactions”)
are expected to be consummated after the required approval by the shareholders of SPAC and the satisfaction of certain other conditions
summarized below.
Financial
Advisor Service Agreement
On
June 1, 2025, the Company engaged Jett Capital Advisors, LLC (“Jett Capital”) as financial advisor to advise the Company
on their proposed Business Combination with Lancaster Exploration Limited, Mkango Polska S.P.Z.O.O., MKA BVI, and Mkango ServiceCo UK
Limited.
Put
Option Buyout Letter Agreement
On
June 2, 2025, Lancaster agreed to issue and sell a convertible promissory note to an affiliate of the Company’s Chairman (the “Investor”)
in connection with the Proposed Business Combination with a principal amount of $500,000 (the “BCA Note”), as described
in the Note Purchase Agreement in the Company’s Form 8-K filed with the SEC on June 3, 2025.
The
Company’s CEO and an affiliated entity of the CEO, entered into a letter agreement (the “Letter Agreement”) with the
Investor. The Letter Agreement includes a put option buyout by the Company’s CEO and/or an affiliated entity of the CEO in the
event if for any reason whatsoever Investor is entitled to the repayment of the BCA Note (including, without limitation unpaid and accrued
interest and other charges owing pursuant to the terms of the BCA Note), and such payment was not timely made by Lancaster.
25
Results
of Operations and Known Trends or Future Events
We
have neither engaged in any operations nor generated any revenues to date. Our only activities since inception have been organizational
activities, those necessary to prepare for the Initial Public Offering and identifying a target company for our initial business combination.
We do not expect to generate any operating revenues until after completion of our initial business combination. We generate non-operating
income in the form of interest income on cash and cash equivalents 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 loss of $187,187. We incurred $281,409 of operating costs partially offset by a
change in fair value of warrant liabilities of $35,533 and trust dividend income of $58,689.
For
the three months ended September 30, 2024, we had a net loss of $161,227 driven by $260,603 of operating costs and non-redemption agreement
expense of $75,341, partially offset by income in our trust account of $174,717.
For the nine months ended September 30, 2025,
we had net loss of $2,103,992. We incurred $2,059,665 of operating costs and non-redemption agreement expense of $223,138 partially offset
by a change in fair value of warrant liabilities of $14 and trust dividend income of $178,797.
For
the nine months ended September 30, 2024, we had a net loss of $259,248 driven by non-redemption agreement expense of $451,322 and $688,859
of operating costs partially offset by income in our trust account for $880,933.
Liquidity,
Capital Resources and Going Concern
On
February 11, 2021, we consummated our IPO of 27,600,000 Units, at a price of $10.00 per Unit, which included the exercise of the
underwriters’ option to purchase an additional 3,600,000 Units at the IPO price to cover over-allotments. The Units were sold,
generating gross proceeds of $276,000,000. Substantially concurrently with the closing of the IPO, we completed the private sale of 5,013,333
Private Placement Warrants to Crown PropTech Sponsor and the Anchor Investor at a purchase price of $1.50 per Private Placement Warrant,
generating gross proceeds to the Company of $7,520,000.
Following
the IPO, the sale of the Private Placement Warrants, and the underwriters’ election to fully exercise their over-allotment option,
a total of $276,000,000 was placed in the Trust Account at J.P. Morgan Chase Bank, N.A., maintained by Continental Stock Transfer &
Trust Company, acting as trustee, and we had $1,919,091 of cash held outside of the Trust Account, after payment of costs related to
the IPO, and available for working capital purposes. We incurred $16,505,915 in transaction costs, including $5,520,000 of underwriting
fees, $9,660,000 of deferred underwriting fees, $795,825 of excess fair value of the Anchor Investor shares and $530,090 of other offering
costs. In December 2022, the underwriters agreed to waive their right to receive any additional deferred underwriting discount.
For the nine months ended September 30, 2025,
cash used in operating activities was $498,776, resulting from a net loss of $2,103,992 which was impacted non-redemption agreement expense
of $223,138 change in fair value of warrant liabilities of $14, trust dividend income of $178,797 and changes in operating assets and
liabilities of $1,560,889.
For
the nine months ended September 30, 2024, cash used in operating activities was $263,483, resulting from a net loss of $259,248 which
was impacted by non-redemption agreement expense of $451,322, trust dividend income of $880,933 and changes in operating assets and liabilities
of $425,376.
26
As of September 30, 2025 and December 31,
2024, we had cash outside the trust account of $425 available for working capital needs and working capital deficits of $4,917,295 and
$2,977,586, respectively. All remaining cash held in the trust account is generally unavailable for our use, prior to an initial business
combination, and is restricted for use either in a business combination or to redeem ordinary shares. As of September 30, 2025 and December 31,
2024, none of the amount in the trust account was available to be withdrawn as described above.
Through September 30, 2025, our liquidity needs
were satisfied through receipt of $25,000 from the sale of the Founder Shares, the remaining net proceeds from the Initial Public Offering,
the sale of Private Placement Warrants, the Promissory Note and the Convertible Note (as defined below) and capital contributions from
the Sponsors of $793,374.
On
November 30, 2021, the Company entered into a convertible note with Richard Chera, its former Chief Executive Officer and director, pursuant
to which Mr. Chera agreed to loan the Company up to an aggregate principal amount of $1,500,000 (the “Convertible Note”).
The Convertible Note was non-interest bearing and due on the earlier of: (i) 12 months from the date thereof or (ii) the date on which
the Company consummates a Business Combination. If the Company does not consummate a Business Combination, the Company may use a portion
of any funds held outside the Trust Account to repay the Convertible Note; however, no proceeds from the Trust Account may be used for
such repayment if the Company does not consummate the Business Combination. Up to $1,500,000 of the Convertible Note may be converted
into warrants at a price of $1.50 per warrant at the option of Mr. Chera (the “Conversion Right”). The warrants would be
identical to the Private Placement Warrants.
On
May 31, 2023, the Convertible Note was amended and restated (the “A&R Note”) in the aggregate principal amount of up
to $1,000,000 to be due on the earlier of: (i) February 11, 2024; (ii) the date on which the Company consummates a Business Combination;
or (iii) the effective date of a liquidation of the Company. Additionally, due to a waiver by Mr. Chera, the A&R Note no longer provides
for the Conversion Right.
On
March 28, 2025, the A&R Note in the aggregate principal amount of up to $1,000,000 was amended to be due on the earlier of: (i) February
11, 2026; (ii) the date on which the Company consummates a Business Combination; or (iii) the effective date of a liquidation of the
Company.
As of September 30, 2025, CIIG has advanced funds to and paid expenses on behalf of the Company in the amount of $539,934. Of these funds,
$419,978 is reported as due to related parties on the balance sheet. These borrowings are non-interest bearing. The remaining $119,956
is reported on the statements of changes in shareholders’ deficit as a capital contribution from Sponsor.
Borrowing under the A&R Note and the advances
from CIIG are reported on the balance sheets as due to related parties. At September 30, 2025 and December 31, 2024, the Company reported
$1,567,897 and $1,189,077, respectively, on the balance sheets.
The
Company has incurred and expects to continue to incur significant costs in pursuit of its financing and acquisition plans. The Company
lacks the financial resources it needs to sustain operations for a reasonable period of time, which is considered to be one year from
the issuance date of the financial statements are issued. Although no formal agreement exists, the Sponsors are committed to extend loans
as needed.
Accordingly,
the Company may not be able to obtain additional financing. If the Company is unable to raise additional capital, it may be required
to take additional measures to conserve liquidity, which could include, but not limited to, curtailing operations, suspending the pursuit
of a potential merger target, and reducing overhead expenses. The Company cannot provide any assurance that new financing will be available
to in on commercially acceptable terms, if at all, or that its plans to consummate an initial Business Combination will be successful.
In
connection with the Company’s assessment of going concern considerations in accordance with ASC 205-40, “Presentation of
Financial Statements-Going Concern,” management has determined that the above liquidity issues and the mandatory liquidation and
subsequent dissolution, should the Company be unable to complete a Business Combination, raises substantial doubt about the Company’s
ability to continue as a going concern. The Company has until March 11, 2026, or by the end of any extension to the Combination Period,
to consummate a Business Combination. These conditions raise substantial doubt about the Company’s ability to continue as a going
concern for a period of time within one year from the date that the financial statements are issued. If a Business Combination is not
consummated by this date, there will be a mandatory liquidation and subsequent dissolution. No adjustments have been made to the carrying
amounts of assets or liabilities should the Company be required to liquidate after March 11, 2026.
27
Commitments
and Contingencies
Registration
Rights
The
holders of the Founder Shares, Private Placement Warrants and any warrants that may be issued upon conversion of working capital loans
(and any ordinary shares issuable upon the exercise of the Private Placement Warrants or warrants issued upon conversion of the working
capital loans and upon conversion of the Founder Shares) are entitled to registration rights pursuant to a registration rights agreement
signed prior to the effective date of the IPO requiring the Company to register such securities for resale. The holders of these securities
will be entitled to make up to three demands, excluding short form demands, that the Company register such securities. In addition, the
holders have certain “piggyback” registration rights with respect to registration statements filed subsequent to the completion
of a business combination. The Company will bear the expenses incurred in connection with the filing of any such registration statements.
Advisory
Service Agreements
We
may enlist various entities as capital market advisors to assist in the identification and consummation of an initial business combination.
Fees for such services will be payable only upon consummation of an initial business combination by us.
As
discussed above, on June 1, 2025, the Company engaged Jett Capital as financial advisor to advise the Company on their proposed Business
Combination with Lancaster Exploration Limited, Mkango Polska S.P.Z.O.O., MKA BVI, and Mkango ServiceCo UK Limited. Except for $100,000
due upon execution of the agreement, fees for such services will be payable only upon consummation of an initial business combination
by us.
A&R
Note
On
November 30, 2021, we entered into a convertible promissory note with Richard Chera, our former Chief Executive Officer and Director,
pursuant to which Mr. Chera agreed to loan us up to an aggregate principal amount of $1,500,000. On May 31, 2023, the promissory
note was amended and restated in the aggregate principal amount of up to $1,000,000. On March 28, 2025, the A&R Note in the aggregate
principal amount of up to $1,000,000 was amended to be due on the earlier of: (i) February 11, 2026; (ii) the date on which the Company
consummates a Business Combination; or (iii) the effective date of a liquidation of the Company. See “ Liquidity and Capital
Resources .”
Contractual
Obligation
We
do not have any long-term debt obligations, capital lease obligations, operating lease obligations, purchase obligations or long-term
liabilities other than described above.
Critical
Accounting Estimates
The preparation of these financial statements in conformity with US
GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and the reported amounts of expenses during the reporting period.
Actual results could differ from those estimates. We have not identified any critical accounting estimates other than the non-redemption
agreement discussed below.
28
Significant
Accounting Policies
Non-Redemption
Agreements
In
2024, the Company and CIIG entered into certain non-redemption agreements and assignments of economic interests (the “Non-Redemption
Agreements”) with certain investors (the “Non-Redeeming Investors”). The Non-Redemption Agreements provide for the
assignment of economic interest of Class B ordinary shares held by CIIG to the Non-Redeeming Investors in exchange for such Non-Redeeming
Investors agreeing to hold and not redeem Class A ordinary shares at the Extraordinary General Meetings. Pursuant to the Non-Redemption
Agreements, CIIG has agreed to transfer to such Non-Redeeming Investors Class A ordinary shares upon conversion of the Class B
ordinary shares in connection with the consummation of an initial Business Combination. For the three and nine months ended September
30, 2024, the Company estimated the aggregate fair value of the Class B ordinary shares attributable to the Non-Redeeming Investors to
be $75,341 and $451,322 or $0.65 and $0.78 per share, respectively.
Beginning on May 6, 2025, and continuing until
the May 9, 2025 Extraordinary General Meeting, the Company and CIIG entered into Non-Redemption Agreements with the Non-Redeeming Investors.
The Non-Redemption Agreements provide for the assignment of economic interest of an aggregate of 115,287 Class B ordinary shares
held by CIIG to the Non-Redeeming Investors in exchange for such Non-Redeeming Investors agreeing to hold and not redeem an aggregate
of 461,146 Class A ordinary shares at the May 9, 2025 Extraordinary General Meeting. Pursuant to the Non-Redemption Agreements, CIIG
has agreed to transfer to such Non-Redeeming Investors an aggregate of 115,287 Class A ordinary shares upon conversion of the Class B
ordinary shares in connection with the consummation of an initial Business Combination. For the three and nine months ended September
30, 2025, the Company estimated the aggregate fair value of the 115,287 Class B ordinary shares attributable to the Non-Redeeming Investors
to be $0 and $223,138 or $0 and $1.94 per share, respectively.
Each
Non-Redeeming Investor acquired from the Sponsors an indirect economic interest in the Founder Shares. The value of the Non-Redemption
Agreements is reported as a component of shareholders’ deficit. The excess of the fair value of the Founder Shares was determined
to be non-redemption agreement expense in accordance with SAB Topic 5T.
We
utilized a model to determine the fair value of the Non-Redemption Agreements using observable and unobservable assumptions about current
and anticipated events. Significant assumptions include the probability and timing of consummating a business combination. Significant
variations in these assumptions could have a material impact to the financial statements.
Recent
Accounting Standards
Management
does not believe that any recently issued, but not effective, accounting standards, if currently adopted, would have a material effect
on the Company’s financial statements.
Off-Balance
Sheet Arrangements
As
of September 30, 2025, we did not have any off-balance sheet arrangements as defined in Item 303(a)(4)(ii) of Regulation S-K.
29
JOBS
Act
The
Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”) contains provisions that, among other things, relax certain
reporting requirements for qualifying public companies. We qualify as an “emerging growth company” and under the JOBS Act
are allowed to comply with new or revised accounting pronouncements based on the effective date for private (not publicly traded) companies.
We are electing to delay the adoption of new or revised accounting standards, and as a result, we may not comply with new or revised
accounting standards on the relevant dates on which adoption of such standards is required for non-emerging growth companies. As a result,
the financial statements may not be comparable to companies that comply with new or revised accounting pronouncements as of public company
effective dates.
Additionally,
we are in the process of evaluating the benefits of relying on the other reduced reporting requirements provided by the JOBS Act. Subject
to certain conditions set forth in the JOBS Act, if, as an “emerging growth company,” we choose to rely on such exemptions
we may not be required to, among other things, (i) provide an auditor’s attestation report on our system of internal controls
over financial reporting pursuant to Section 404, (ii) provide all of the compensation disclosure that may be required of non-emerging
growth public companies under the Dodd-Frank Wall Street Reform and Consumer Protection Act, (iii) comply with any requirement that
may be adopted by the PCAOB regarding mandatory audit firm rotation or a supplement to the auditor’s report providing additional
information about the audit and the financial statements (auditor discussion and analysis) and (iv) disclose certain executive compensation
related items such as the correlation between executive compensation and performance and comparisons of the chief executive officer’s
compensation to median employee compensation. These exemptions will apply for a period of five years following the completion of our
IPO or until we are no longer an “emerging growth company,” whichever is earlier.
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.
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.