Item 8. Financial Statements and Supplementary Data
Item
8. Financial Statements and Supplementary Data
The financial statements and supplementary data
required by this item are presented below beginning with the Report of Independent Registered Public Accounting Firm.
Report of Independent Registered Public Accounting Firm (PCAOB ID) 587
F-2
Balance Sheet as of December 31, 2025
F-3
Statement of Operations for the Period from April 29, 2025 (Inception) to December 31, 2025
F-4
Statement of Changes in Shareholders’ Deficit for the Period from April 29, 2025 (Inception)
to December 31, 2025
F-5
Statement of Cash Flows for the Period from April 29, 2025 (Inception) to December 31, 2025
F-6
Notes to Financial Statements
F-7
F- 1
New York Office:
805 Third Avenue
New York, NY 10022
212.838.5100
www.rbsmllp.com
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Shareholders and Board of Directors of
Crown Reserve Acquisition
Corp. I
Opinion on the
Financial Statements
We have audited the accompanying
balance sheet of Crown Reserve Acquisition Corp. I (the “Company”) as of December 31, 2025, the related statements of operations,
changes in shareholders’ deficit and cash flows for the period from April 29, 2025 (inception) through December 31, 2025, and
the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present
fairly, in all material respects, the financial position of the Company as of December 31, 2025, and the results of its operations and
its cash flows for the period from April 29, 2025 (inception) through December 31, 2025, in conformity with accounting principles
generally accepted in the United States of America.
Explanatory Paragraph — Going
Concern
The
accompan ying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in
Note 1 to the financial statements, the Company has until November 10, 2026 (automatically extended to February 10, 2027 upon execution
of a Business Combination agreement) to consummate a Business Combination. If a Business Combination is not consummated, the Company will
cease all operations except for winding up, redeem all of the public shares, and dissolve. These conditions raise substantial doubt about
the Company’s ability to continue as a going concern. Management’s plans in regard to these matters are described in Note
1. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Basis for Opinion
These financial statements are
the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements
based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States)
(“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities
laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance
with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about
whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have,
nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit we are required to obtain
an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of
the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our audit included performing
procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures
that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the
financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management,
as well as evaluating the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for
our opinion.
/s/ RBSM
LLP
We have served as the Company’s
auditor since 2025
New York,
NY
March 27, 2026
New York, NY Washington DC Mumbai & Pune, India
San Francisco, CA
Houston, TX Boca Raton, FL Las Vegas, NV Beijing,
China Athens, Greece
Member: ANTEA International with affiliated offices
worldwide
F- 2
CROWN
RESERVE ACQUISITION CORP. I
BALANCE SHEET
As of December
31, 2025
ASSETS
Current assets:
Due from related party
$
448,082
Total current assets
448,082
Cash and marketable securities held in Trust Account
$
173,403,838
Total assets
$
173,851,920
LIABILITIES AND SHAREHOLDERS' DEFICIT
Current liabilities:
Accounts payable and accrued expenses
$
101,667
Warrant liability
1,419,066
Deferred underwriting fee payable
300,000
Total liabilities
1,820,733
Commitments and contingencies
Class A ordinary shares subject to possible redemption, 17,250,000
shares at redemption value of $ 10.00
per share
173,403,838
Shareholders' deficit:
Preferred shares, $ 0.0001
par value; 5,000,000
shares authorized; none issued and
outstanding
-
Class A ordinary shares, $ 0.0001
par value; 300,000,000
shares authorized; 806,250
issued and outstanding (excluding 17,250,000 subject to possible redemption)
81
Class B ordinary shares, $ 0.0001
par value; 50,000,000
shares authorized; 4,312,500
shares issued and outstanding
431
Additional paid-in capital
-
Accumulated deficit
( 1,373,163
)
Total shareholders' deficit
( 1,372,651
)
Total liabilities and shareholders' deficit
$
173,851,920
The accompanying notes are an integral part
of these financial statements.
F- 3
CROWN
RESERVE ACQUISITION CORP. I
STATEMENT OF OPERATIONS
For the Period
from April 29, 2025 (Inception) to December 31, 2025
For the
Period from
April
29,
2025
(Inception) to
December 31,
2025
General and administrative costs
$
126,601
Loss from operations
( 126,601
)
Other income:
Change in fair value of warrant liability
352,368
Dividends earned on marketable securities held in Trust Account
903,838
Interest income
149
Total other income
1,256,355
Net income
1,129,754
Allocation of net income:
Class A ordinary shares
$
512,155
Class B ordinary shares
$
617,599
Weighted-average shares outstanding — basic and diluted:
Class A ordinary shares
3,576,220
Class B ordinary shares
4,312,500
Net income per ordinary share — basic and diluted:
Class A ordinary shares
$
0.14
Class B ordinary shares
$
0.14
The accompanying notes
are an integral part of these financial statements.
F- 4
CROWN
RESERVE ACQUISITION CORP. I
STATEMENT OF CHANGES
IN SHAREHOLDERS’ EQUITY (DEFICIT)
For the Period
from April 29, 2025 (Inception) to December 31, 2025
Preferred Shares
Class A
Ordinary Shares
Class B
Ordinary Shares
Additional
Paid-in
Accumulated
Total
Shareholders'
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Deficit
Deficit
Balances at April 29, 2025 (inception)
-
$
-
-
$
-
-
$
-
$
-
$
-
$
-
Issuance of Class B ordinary shares to Sponsor
-
-
-
-
4,312,500
431
24,569
-
25,000
Sale of Private Placement Units
-
-
375,000
38
-
-
2,999,962
-
3,000,000
Fair value of representative shares deferred until IPO
-
-
431,250
43
-
-
-
-
43
Fair value of rights included in Public Units
-
-
-
-
-
-
8,242,050
-
8,242,050
Offering costs
-
-
-
-
-
-
( 2,552,033
)
-
( 2,552,033
)
Accretion for Class A ordinary shares to redemption amount
-
-
-
-
-
-
( 8,714,548
)
( 2,502,917
)
( 11,217,465
)
Net income
-
-
-
-
-
-
-
1,129,754
1,129,754
Balances at December 31, 2025
-
$
-
806,250
$
81
4,312,500
$
431
$
-
$
( 1,373,163
)
$
( 1,372,651
)
The accompanying notes are an integral part
of these financial statements.
F- 5
CROWN
RESERVE ACQUISITION CORP. I
STATEMENT OF CASH
FLOWS
For the Period
from April 29, 2025 (Inception) to December 31, 2025
Cash flows from operating activities:
Net income
$
1,129,754
Adjustments to reconcile net income to net cash used in operating activities:
Change in fair value of warrant liability
( 352,368
)
Dividends earned on marketable securities held in Trust Account
( 903,838
)
Changes in operating assets and liabilities:
Accounts payable and accrued expenses
101,667
Net cash used in operating activities
( 24,785
)
Cash flows from investing activities:
Cash deposited into Trust Account
( 172,500,000
)
Net cash used in investing activities
( 172,500,000
)
Cash flows from financing activities:
Proceeds from Initial Public Offering
172,500,000
Proceeds from issuance of ordinary shares to Sponsor
25,000
Proceeds from private placement
3,000,000
Payment of offering costs
( 2,552,033
)
Advances to related party, net
( 448,182
)
Net cash provided by financing activities
172,524,785
Net change in cash and cash equivalents
-
Cash and cash equivalents at beginning of period
-
Cash and cash equivalents at end of period
$
-
Supplemental cash flow information:
Cash paid for interest
$
-
Cash paid for income taxes
$
-
Supplemental disclosure of non-cash financing and investing activities:
Initial value of Class A ordinary shares subject to possible redemption
$
161,282,678
Change in value of common stock subject to redemption
$
903,838
Accretion of Class A ordinary shares to redemption value
$
11,217,465
Deferred underwriting fee payable upon Business Combination
$
300,000
Initial fair value of warrant liability recognized
$
1,771,434
The accompanying notes are an integral part
of these financial statements.
F- 6
CROWN
RESERVE ACQUISITION CORP. I
NOTES TO FINANCIAL
STATEMENTS
For the Period
from April 29, 2025 (Inception) to December 31, 2025
NOTE 1 — ORGANIZATION AND BUSINESS
OPERATIONS
Crown Reserve Acquisition Corp. I (the “Company”)
was incorporated as a Cayman Islands exempted company on April
29, 2025 . The Company was formed for the purpose of effecting a merger, capital stock exchange, asset acquisition, stock
purchase, reorganization or similar business combination with one
or more businesses (the “Business Combination”). The Company has not selected any specific Business Combination target and
the Company has not, nor has anyone on its behalf, engaged in any substantive discussions, directly or indirectly, with any Business Combination
target with respect to an initial Business Combination.
All activity for the period from April
29, 2025 (inception) through December 31, 2025 relates to the Company’s formation and the Initial Public Offering
described below. The Company will not generate any operating revenues until after the completion of its initial Business Combination,
at the earliest. The Company will generate non-operating income in the form of interest income on cash and cash equivalents and dividends
earned on marketable securities held in the Trust Account.
The Company’s sponsor is Crown Acquisition
Sponsor LLC, a Delaware limited liability company (the “Sponsor”). The registration statement for the Company’s Initial
Public Offering was declared effective on September 26, 2025. On November 10, 2025, the Company consummated its Initial Public Offering
(“IPO”) of 17,250,000
units (the “Units”), including the purchase by the underwriters of 2,250,000
additional Units at the offering price, reflecting the full exercise of the over-allotment option. The Units were sold at a price of $ 10.00
per Unit, generating gross proceeds to the Company of $ 172,500,000 .
Each Unit consisted of one Class A ordinary share, one-half of one redeemable warrant, and one right (a “Public Right”) to
receive one-fifth (1/5) of one Class A ordinary share upon the consummation of an initial Business Combination.
Simultaneously with the closing of the IPO, the
Company consummated the private sale of an aggregate of 375,000
private placement units (the “Private Placement Units”), of which 175,000
were purchased by the Sponsor and 200,000
were purchased by Polaris Advisory Partners (“Polaris”), each at a price of $ 8.00
per Private Placement Unit, generating total proceeds of $ 3,000,000 .
Transaction costs deducted from IPO proceeds
at closing amounted to $ 2,079,000 ,
consisting of $ 1,725,000
in upfront underwriting commissions paid to Polaris and $ 354,000
of other offering costs ($ 150,000
underwriter expense reimbursement, $ 144,500
issuer counsel, $ 30,000
Cayman counsel, $ 21,000
Edgar Agent, and $ 8,500
trustee). An additional $ 473,133
of offering costs were paid by the Sponsor on the Company’s behalf after closing and allocated to Class A temporary equity, for
total offering costs charged to equity of $ 2,552,133 .
In conjunction with the IPO, the Company issued
to Polaris, as representative of the underwriters, 431,250
Units (the “Representative Units”) for no cash consideration. The fair value of the Representative Units was accounted for
as underwriting compensation under ASC 718.
Following the closing of the IPO, an amount of
$ 172,500,000
($ 10.00
per Unit) from the net proceeds of the sale of the Units and the Private Placement Units was placed in a trust account (the “Trust
Account”) located in the United States, maintained by Equiniti Trust Company, LLC as trustee, and invested only in U.S. government
treasury obligations with a maturity of 185 days or less or in money market funds meeting certain conditions under Rule 2a-7 under the
Investment Company Act of 1940, as amended, which invest only in direct U.S. government treasury obligations. As of December 31, 2025,
the Trust Account held $ 173,403,838 ,
including $ 903,838
of dividends earned since the IPO closing date.
The Company’s Business Combination must
be with one or more target businesses that together have a fair market value equal to at least 80 %
of the net balance in the Trust Account (excluding any deferred underwriting commissions and taxes payable on income earned on the Trust
Account) at the time of the signing of an agreement to enter into a Business Combination. The Company will only complete a Business Combination
if the post-Business Combination company owns or acquires 50 %
or more of the outstanding voting securities of the target or otherwise acquires a controlling interest sufficient for it not to be required
to register as an investment company under the Investment Company Act.
F- 7
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 shareholder meeting called to approve the Business Combination or
(ii) by means of a tender offer. The Public Shareholders will be entitled to redeem their public shares for a pro rata portion of the
amount then on deposit in the Trust Account, calculated as of two business days prior to the consummation of the Business Combination,
including interest earned thereon and not previously released to the Company to pay taxes. The per-share amount distributed from the Trust
Account to redeeming Public Shareholders will not be reduced by the deferred underwriting commissions. There will be no redemption rights
upon the completion of a Business Combination with respect to the Company’s warrants or rights. All of the public shares contain
a redemption feature which allows for the redemption of such public shares in connection with the Company’s liquidation, if there
is a shareholder vote or tender offer in connection with the Company’s Business Combination, and in connection with certain amendments
to the Company’s Amended and Restated Memorandum and Articles of Association.
Notwithstanding the foregoing, the Amended and
Restated Memorandum and Articles of Association provides 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,” will be restricted from redeeming its shares
with respect to more than an aggregate of 15 %
of the Class A ordinary shares sold in the IPO without the prior consent of the Company.
If the Company is unable to complete a Business
Combination by November 10, 2026 ( 12
months from the closing of the IPO), or February 10, 2027 if the Combination Period is automatically extended upon execution of a definitive
agreement for a Business Combination (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 thereon
and not previously released to the Company to pay taxes (less up to $ 100,000
of interest to pay dissolution expenses), divided by the number of then-outstanding public shares; and (iii) as promptly as reasonably
possible following such redemption, liquidate and dissolve.
The initial shareholders have agreed to waive
their liquidation rights with respect to the Founder Shares and Private Placement Units if the Company fails to complete a Business Combination
within the Combination Period. However, if the initial shareholders acquire Public Shares in or after the IPO, they will be entitled to
liquidating distributions from the Trust Account with respect to such Public Shares if the Company fails to complete a Business Combination
within the Combination Period. The underwriters have agreed to waive their rights to their deferred underwriting commission held in the
Trust Account in the event the Company does not complete a Business Combination within the Combination Period.
Going Concern
As of December 31, 2025, the Company held no
cash outside the Trust Account and had a working capital deficit funded entirely by the Sponsor. The Company has until November 10, 2026
(automatically extended to February 10, 2027 upon execution of a Business Combination agreement) to consummate a Business Combination.
If the Company does not complete a Business Combination within the Combination Period, the Company will cease all operations except for
winding up and will redeem 100 %
of the outstanding Class A ordinary shares. In connection with the Company’s assessment of going concern considerations in accordance
with ASC 205-40, management has determined that the mandatory liquidation, should a Business Combination not occur, and the potential
subsequent dissolution raise substantial doubt about the Company’s ability to continue as a going concern for one year from the
date these financial statements are issued. No adjustments have been made to the carrying amounts of assets or liabilities should the
Company be required to liquidate after November 10, 2026 (or February 10, 2027 if the Combination Period is automatically extended).
In order to fund working capital deficiencies
or finance transaction costs in connection with a Business Combination, the Sponsor, members of the Company’s management team or
any of their affiliates may, but are not obligated to, loan the Company funds as may be required (“Working Capital Loans”).
If the Company completes a Business Combination, the Company would repay such Working Capital Loans at that time. 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 such Working
Capital Loans, but no proceeds held in the Trust Account would be used to repay such Working Capital Loans. Up to $ 5,000,000
of such Working Capital Loans may be convertible into Private Placement Units at a price of $ 8.00
per unit, at the option of the lender. As of December 31, 2025, there were no amounts outstanding under any Working Capital Loans.
On December 3, 2025, the Company issued a press
release announcing that the holders of the Company’s units may elect to separately trade the Class A ordinary shares, warrants,
and rights included in the Units commencing on December 9, 2025. Those Units that are not separated will continue to trade on the Nasdaq
Global Market (“Nasdaq”) under the symbol “CRACU” and the Class A ordinary shares, warrants, and rights that are
separated will trade on Nasdaq under the symbols “CRAC,” “CRACW,” and “CRACR,” respectively. Each
holder of Units will need to have its broker contact VStock Transfer, LLC, the Company’s transfer agent, in order to separate the
holder’s Units into Class A ordinary shares, warrants, and rights.
F- 8
NOTE
2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying financial statements are presented
in conformity with generally accepted accounting principles in the United States of America (“GAAP”) and pursuant to the rules
and regulations of the SEC, covering the period from April 29, 2025 (inception) to December 31, 2025.
Segment Reporting
The Company complies with ASC 280, “Segment
Reporting,” which establishes standards for reporting information about operating segments in annual financial statements. Operating
segments are defined as components of an enterprise for which separate financial information is available that is regularly evaluated
by the Company’s chief operating decision maker (“CODM”) in deciding how to allocate resources and assess performance.
As of December 31, 2025, the Company had not commenced any operations. All activity for the period from April 29, 2025 (inception) through
December 31, 2025 relates to the Company’s formation and the IPO. The Company will not generate any operating revenues until after
the completion of an initial Business Combination, at the earliest. The Company generates non-operating income in the form of interest
income from the proceeds held in the Trust Account. The
Company’s CODM has been identified as the Chief Financial Officer , who reviews
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 operates as a single operating segment.
The CODM does not review assets, which primarily consist of investments held in the Trust Account, in evaluating the results of the Company,
and therefore such information is not presented separately.
When evaluating the Company’s performance
and making key decisions regarding resource allocation, the CODM reviews the following key metrics for the period:
General and administrative expenses: $ 126,601
| Dividends earned on marketable securities held in Trust Account: $ 903,838 .
The key measures of segment profit or loss reviewed
by the CODM are dividends earned on marketable securities held in the Trust Account and general and administrative expenses. The CODM
reviews dividends earned on the Trust Account to measure and monitor shareholder value and determine the most effective strategy of investment
with the Trust Account funds while maintaining compliance with the trust agreement. General and administrative expenses 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.
Emerging Growth Company
The Company is an “emerging growth company,”
as defined in Section 2(a) of the Securities Act of 1933, as amended (the “Securities Act”), as modified by the Jumpstart
Our Business Startups Act of 2012, as amended (the “JOBS Act”), and it may take advantage of certain exemptions from various
reporting requirements that are applicable to other public companies that are not emerging growth companies, including, but not limited
to, not being required to comply with the independent registered public accounting firm attestation requirements of Section 404 of the
Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and
exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden
parachute payments not previously approved. 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 that is neither an emerging growth company nor an emerging growth company that has opted out of using the
extended transition period difficult or impossible because of the potential differences in accounting standards used.
Use of Estimates
The preparation of financial statements in conformity
with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, 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. Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of
the effect of a condition, situation, or set of circumstances that existed at the date of the financial statements, which management considered
in formulating its estimate, could change in the near term due to one or more future confirming events. Accordingly, the actual results
could differ significantly from those estimates. The most significant estimates relate to the fair value of the warrant liability and
the Public Rights.
Cash and Cash Equivalents
The Company held no
cash outside the Trust Account during the period. All formation and operating costs, offering costs, and Private Placement proceeds were
paid by or received through the Sponsor’s account on the Company’s behalf. These transactions are presented as non-cash activities
in the accompanying statement of cash flows. The Company considers all short-term investments with an original maturity of three months
or less to be cash equivalents. There were no cash equivalents as of December 31, 2025.
F- 9
Concentration of Credit Risk
Financial instruments that potentially subject
the Company to concentrations of credit risk consist of cash accounts in a financial institution. During the period, all cash was held
in the Sponsor’s account on the Company’s behalf, which at times may exceed the Federal Deposit Insurance Corporation (“FDIC”)
coverage limit of $ 250,000 .
Any loss incurred or lack of access to such funds could have a significant adverse impact on the Company’s financial condition,
results of operations, and cash flows. As of December 31, 2025, the Company has not experienced losses on this account, and management
believes the Company is not exposed to significant credit risk due to the financial strength of the institution in which the funds are
held.
Cash and Marketable Securities Held
in Trust Account
At December 31, 2025, substantially all of the
assets held in the Trust Account were held in money market funds invested primarily in U.S. government securities with a maturity of 185
days or less. All of the Company’s investments held in the Trust Account are classified as trading securities. Trading securities
are presented on the balance sheet at fair value at the end of each reporting period. Gains and losses resulting from the change in fair
value of investments held in the Trust Account are included in dividends earned on marketable securities held in Trust Account in the
accompanying statement of operations. The estimated fair values of investments held in Trust Account are determined using available market
information and are classified as Level 1 inputs utilizing quoted prices (unadjusted) in active markets for identical assets. As of December
31, 2025, the Trust Account held $ 173,403,838 ,
including $ 903,838
of dividends earned. Dividends earned on Trust investments remain in the Trust Account, are not available for the Company’s operations,
and are presented as non-cash adjustments in the statement of cash flows. For the period from April 29, 2025 (inception) through December
31, 2025, the Company did not withdraw any interest earned on the Trust Account.
Fair Value of Financial Instruments
The fair value of the Company’s assets and
liabilities, which qualify as financial instruments under FASB ASC 820, “Fair Value Measurement,” approximates the carrying
amounts represented in the balance sheet, primarily due to their short-term nature, except for the warrant liability, which is measured
at fair value on a recurring basis (see Note 5).
Offering Costs Associated with the
IPO
The Company complies with the requirements of
ASC 340-10-S99-1, SEC Staff Accounting Bulletin Topic 5A — “Expenses of Offering.” Offering costs consist principally
of professional and registration fees incurred through the balance sheet date that are related to the IPO. Transaction costs deducted
from IPO proceeds at closing amounted to $ 2,079,000
($ 1,725,000
upfront underwriting commissions and $ 354,000
other offering costs, consisting of: $ 150,000
underwriter expense reimbursement, $ 144,500
issuer counsel fees, $ 30,000
Cayman counsel fees, $ 21,000
Edgar Agent fees, and $ 8,500
trustee setup fees). An additional $ 473,133
of offering costs were paid by the Sponsor on the Company’s behalf after the IPO closing date and recognized upon IPO consummation,
for total offering costs charged to Class A temporary equity of $ 2,552,133 .
The deferred underwriting commission of $ 300,000 ,
payable only upon consummation of a Business Combination, is recorded as a liability and excluded from offering costs charged to equity.
Warrant Liabilities
The Company accounts for Public Warrants as liabilities
under ASC 815-40, recognized at fair value upon issuance with subsequent changes recognized in the statement of operations per ASC 815-40-35-4.
The Public Warrants are classified as liabilities because the Warrant Agreement contains a provision under which warrant holders may receive
cash in connection with a tender offer if such tender offer is accepted by holders of more than 50 %
of Class A ordinary shares — an event outside the sole control of the Company. Fair value is estimated using a 500-step Binomial
Lattice model (see Note 5).
Public Rights
The Company accounts for Public Rights as permanent
equity under ASC 815-40. Each Right entitles the holder to receive 0.20 of a Class A ordinary share upon consummation of a Business Combination
for no additional consideration. Rights are indexed to the Company’s own stock, contain no net-cash settlement provisions, and expire
worthless in liquidation. The fair value of Rights at issuance is recorded within additional paid-in capital (see Note 6). Rights are
not remeasured subsequent to initial recognition.
F- 10
Class A Ordinary Shares Subject to
Possible Redemption
All 17,250,000
Class A ordinary shares are classified as temporary equity under ASC 480-10-S99 as they are redeemable in connection with a Business Combination
vote, tender offer, or failure to complete a Business Combination within the Combination Period — all events outside the sole control
of the Company. The Company accretes Class A shares to maximum redemption value at each reporting date through charges to additional paid-in
capital and accumulated deficit. As of December 31, 2025, the redemption value of the Class A ordinary shares is $ 173,403,838
($ 10.00
per share plus trust earnings per share).
Net Income Per Ordinary Share
The Company applies the two-class method under
ASC 260 to compute earnings per ordinary share. Both Class A and Class B ordinary shares are participating securities sharing equally
in dividends and distributions. Net income is allocated between classes based on weighted-average shares outstanding. Accretion of Class
A shares to redemption value is a direct equity charge excluded from the EPS numerator. Diluted EPS equals basic EPS as there are no
dilutive securities.
Income Taxes
The Company is a Cayman Islands exempted company
not subject to income taxes under current Cayman Islands law. The income tax provision for the period is zero .
Management has determined there are no uncertain tax positions that would require recognition
or disclosure.
Recent Accounting Pronouncements
Management does not believe that any recently
issued, but not yet effective, accounting pronouncements would have a material effect on the Company’s financial statements.
NOTE
3 — INITIAL PUBLIC OFFERING
On November 10, 2025, the Company consummated
its IPO of 17,250,000
Units at $ 10.00
per Unit for aggregate gross proceeds of $ 172,500,000 ,
including the full exercise of the underwriters’ over-allotment option of 2,250,000
Units. Transaction costs deducted from IPO proceeds at closing amounted to $ 2,079,000 ,
consisting of $ 1,725,000
in upfront underwriting commissions paid to Polaris Advisory Partners ( 1.0 %
of gross IPO proceeds) and $ 354,000
of other offering costs (comprised of: $ 150,000
underwriter expense reimbursement, $ 144,500
issuer counsel fees, $ 30,000
Cayman counsel fees, $ 21,000
Edgar Agent fees, and $ 8,500
trustee setup fees). An additional $ 473,133
of offering costs were paid by the Sponsor on the Company’s behalf after closing and allocated to Class A temporary equity, for
total offering costs charged to equity of $ 2,552,133 .
All transaction costs were allocated to temporary equity (Class A ordinary shares).
Simultaneously with the IPO closing, the Sponsor
purchased 175,000
Private Placement Units and Polaris Advisory Partners purchased 200,000
Private Placement Units at $ 8.00
per unit, generating $ 3,000,000 ,
which was deposited into the Trust Account by the Sponsor.
Each Unit consists of one
Class A ordinary share, one-half of one
redeemable warrant (“Public Warrant”), and one right (“Public Right”). Upon separation, each whole Public Warrant
entitles the holder to purchase one Class A ordinary share at an exercise price of $ 11.50
per share, and each Public Right entitles the holder to receive 0.20 of a Class A ordinary share upon consummation of a Business Combination.
Units began separate trading on Nasdaq on or about December 9, 2025 under the symbols CRAC, CRACW, and CRACR.
F- 11
NOTE
4 — RELATED PARTY TRANSACTIONS
Founder Shares
On April 29, 2025, the Sponsor received 4,312,500
Class B ordinary shares for aggregate consideration of $ 25,000
(approximately $ 0.006
per share). The over-allotment option was exercised in full at IPO closing; accordingly, no
Founder Shares were subject to forfeiture as of December 31, 2025. The Founder Shares will automatically convert into Class A ordinary
shares upon consummation of a Business Combination on a one-for-one basis, subject to certain adjustments.
Sponsor Funding of Company Operations
The Company held no operating cash during the
period. The Sponsor paid all formation and operating costs totaling $ 126,601
on the Company’s behalf, consisting of: (i) $ 101,667
accrued in accounts payable and accrued expenses on the balance sheet; and (ii) $ 24,934
of operating costs paid directly by the Sponsor with no corresponding balance sheet entry (reflected as a non-cash activity in the statement
of cash flows). Additionally, the Sponsor paid $ 2,308,385
of offering costs on behalf of the Company (reflected as a non-cash activity in the statement of cash flows), consisting of $ 2,079,000
in offering costs channeled through the Sponsor’s account at the IPO closing and $ 229,385
of direct post-IPO and post-9/30 offering cost payments to legal counsel, auditors, and the transfer agent.
Due from Related Party
As of December 31, 2025, the Company had a receivable
of $ 448,082
due from the Sponsor. This amount represents Private Placement proceeds received by the Sponsor on the Company’s behalf that were
designated for use outside the Trust Account, net of formation and operating costs paid by the Sponsor on the Company’s behalf and
other amounts owed to the Sponsor. The net amount is classified as a current asset on the balance sheet. The amounts are non-interest
bearing, unsecured and due on demand.
NOTE
5 — WARRANT LIABILITIES
The Company issued 8,625,000
redeemable warrants (“Public Warrants”) as part of the IPO Units (each Unit contained one-half of one Public Warrant). Each
whole Public Warrant entitles the holder to purchase one Class A ordinary share at an exercise price of $ 11.50
per share, subject to adjustment. The Public Warrants will become exercisable 30
days after the completion of a Business Combination and will expire five
years after the completion of a Business Combination, or earlier upon redemption or liquidation.
The Company may redeem the outstanding Public
Warrants at a price of $ 0.01
per warrant if the Class A ordinary share price equals or exceeds $ 18.00
per share for any 20
trading days within a 30 -trading
day period commencing at least 150
days after a Business Combination.
The Public Warrants are classified as liabilities
at fair value in accordance with ASC 815-40. The Company determined that the Public Warrants do not meet the criteria for equity classification
because the Warrant Agreement contains a provision pursuant to which the warrant holders could receive cash in connection with a tender
offer accepted by more than 50 %
of the Class A ordinary shareholders — an event that is outside the Company’s control. Accordingly, the Public Warrants are
recorded as liabilities at fair value, with changes in fair value recognized in the statement of operations each reporting period.
F- 12
Fair Value Measurement
The Public Warrants are classified as Level 3
in the fair value hierarchy as they are valued using a binomial lattice model with unobservable inputs. The significant inputs used in
the valuation were: stock price of $ 10.00 ,
strike price of $ 11.50 ,
expected volatility of 12.3 %,
and a risk-free rate of 3.52 %
at issuance ( 3.48 %
at December 31, 2025). The remaining contractual term was 1.25
years at issuance and approximately 1.11
years at December 31, 2025.
The following table presents the changes in the
fair value of the warrant liability for the period from April 29, 2025 (inception) to December 31, 2025:
Amount
Initial recognition at November 10, 2025 (IPO closing)
$
1,771,434
Change in fair value (gain) for the period
( 352,368
)
Balance at December 31, 2025
$
1,419,066
The gain on the change in fair value of the warrant
liability of $ 352,368
is included in “Change in fair value of warrant liability” in the accompanying statement of operations.
Fair Value Hierarchy
The following table presents information about
the Company’s assets and liabilities that are measured at fair value on a recurring basis and indicates the fair value hierarchy
of the valuation techniques utilized:
Description
Level
November 10, 2025 (IPO)
December 31, 2025
Assets:
Investments held in Trust Account (money market funds)
1
$
172,500,000
$
173,403,838
Liabilities:
Warrant liability
3
$
1,771,434
$
1,419,066
There were no transfers between levels of the
fair value hierarchy during the period.
NOTE
6 — PUBLIC RIGHTS
The Company issued 17,250,000
Public Rights as part of the IPO Units. Each Public Right automatically entitles the holder to receive one-fifth (1/5) of one Class A
ordinary share upon the consummation of a Business Combination, for no additional consideration. No fractional shares will be issued upon
exchange of the Public Rights; fractional entitlements will be rounded down. If the Company does not complete a Business Combination within
the Combination Period, the Public Rights will expire worthless.
The Public Rights are classified as permanent
equity under ASC 815-40 because they are indexed to the Company’s own stock and do not contain any net-cash settlement provisions.
Accordingly, 17,250,000
outstanding Public Rights would result in the issuance of 3,450,000
additional Class A ordinary shares upon consummation of a Business Combination. The Public Rights are not remeasured after initial recognition.
The Company measured the fair value of the Public
Rights at the IPO date using a probability-weighted expected return method (PWERM) based on a de-SPAC probability estimate of 25.0 %,
a conversion ratio of 0.20, and a risk-free rate of 3.52 %
over an estimated remaining term of 1.25
years, resulting in a fair value of $0.4778 per right. The aggregate fair value of $ 8,242,050
( 17,250,000
× $ 0.4778 )
was recorded as an increase to additional paid-in capital at the IPO date.
F- 13
NOTE
7 — CLASS A ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION
All 17,250,000
Class A ordinary shares are classified as temporary equity (“Class A ordinary shares subject to possible redemption”) in accordance
with ASC 480-10-S99-3A. Redemption is considered probable given the governing documents’ mandatory redemption provisions upon expiration
of the Combination Period. The Company accretes the carrying value of Class A ordinary shares to their redemption value at each reporting
date, with accretion charged first to additional paid-in capital until exhausted, and the remainder charged to accumulated deficit.
The following table summarizes the accretion of
Class A ordinary shares to redemption value for the period from April 29, 2025 (inception) to December 31, 2025:
Class A Ordinary Shares Subject to Possible Redemption
Amount
Gross proceeds from IPO
$
172,500,000
Less: Initial fair value of Public Warrants
( 1,771,434
)
Less: Initial fair value of Public Rights
( 8,242,050
)
Class A ordinary shares — initial carrying value
$
162,486,516
Plus: Accretion to redemption value — Step 1
10,013,484
Class A ordinary shares at redemption value ($10.00 per share)
$
172,500,000
Plus: Trust dividends earned — Step 2
903,838
Class A ordinary shares subject
to possible redemption at December 31, 2025
$
173,403,838
Total accretion for the period:
Step 1 — APIC exhausted
$
8,714,448
Step 1 — remainder to accumulated deficit
1,299,036
Step 2 — trust dividends to accumulated deficit
903,838
Step 3 — deferred underwriting fee payable
300,000
Total accretion
$
11,217,322
Accretion Step 1 of $ 10,013,484
was charged first to additional paid-in capital ($ 8,714,448 )
until exhausted, with the remaining $ 1,299,036
charged to accumulated deficit. Accretion Step 2 of $ 903,838
(trust dividends earned) was charged entirely to accumulated deficit. Accretion Step 3 of $ 300,000
represents the recognition of the deferred underwriting fee payable upon IPO closing (Dr. Class A accretion / Cr. Deferred underwriting
fee payable), charged entirely to accumulated deficit.
NOTE
8 — COMMITMENTS AND CONTINGENCIES
Deferred Underwriting Fee
The Company is obligated to pay Polaris Advisory
Partners a deferred underwriting commission of $ 300,000 ,
which will become payable from the Trust Account solely upon the completion of a Business Combination. The deferred underwriting commission
is recorded as a liability on the Company’s balance sheet. If the Company does not complete a Business Combination within the Combination
Period and liquidates, the deferred underwriting commission will be forfeited and Polaris Advisory Partners will not receive any portion
of the deferred fee.
Registration and Shareholder Rights
The holders of the Founder Shares, Private Placement
Units, and any shares that may be issued upon conversion of working capital loans (and all underlying securities) are entitled to registration
rights pursuant to a Registration and Shareholder Rights Agreement dated November 7, 2025, 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 registration demands, that
the Company register such securities. In addition, the holders have certain “piggy-back” registration rights with respect
to registration statements filed subsequent to completion of a Business Combination and rights to require the Company to register for
resale such securities pursuant to Rule 415 under the Securities Act. However, the Registration and Shareholder Rights Agreement provides
that the Company will not be required to effect or permit any registration or cause any registration statement to become effective until
the securities covered thereby are released from their lock-up restrictions. The Company will bear the expenses incurred in connection
with the filing of any such registration statements.
F- 14
Underwriting Agreement
The underwriters were entitled to an upfront
underwriting commission of 1.0 %
of the gross IPO proceeds ($ 1,725,000 )
and will be entitled to a deferred underwriting commission of $ 300,000
upon completion of a Business Combination. The deferred underwriting commission will be paid from the Trust Account upon completion of
a Business Combination; if there is no Business Combination, the deferred commission is forfeited.
NOTE
9 — SHAREHOLDERS’ DEFICIT
Preference Shares
The Company is authorized to issue 5,000,000
preference shares, $ 0.0001
par value. No preference shares were
issued or outstanding as of December 31, 2025.
Class A Ordinary Shares
The Company is authorized to issue 300,000,000
Class A ordinary shares, $ 0.0001
par value. As of December 31, 2025, there were 806,250
Class A ordinary shares issued and outstanding, excluding the 17,250,000
Class A ordinary shares subject to possible redemption classified as temporary equity. The 806,250
Class A shares represent representative shares issued to the underwriters upon IPO closing ( 431,250
shares), shares issued to the Sponsor as part of the Private Placement Units ( 175,000
shares), and shares issued to Polaris Advisory Partners as part of the Private Placement Units ( 200,000
shares).
Class B Ordinary Shares
The Company is authorized to issue 50,000,000
Class B ordinary shares, $ 0.0001
par value. As of December 31, 2025, there were 4,312,500
Class B ordinary shares issued and outstanding. These “Founder Shares” were issued to the Sponsor on April 29, 2025 for aggregate
consideration of $ 25,000 .
The Founder Shares will automatically convert into Class A ordinary shares upon consummation of a Business Combination on a one-for-one
basis, subject to adjustments so that the Sponsor and its permitted transferees will own, in the aggregate, 20 %
of the total number of issued and outstanding ordinary shares following the IPO (excluding Private Placement Units and any shares issuable
pursuant to the conversion of the rights).
NOTE
10 — NET INCOME PER ORDINARY SHARE — TWO-CLASS METHOD
The Company complies with the accounting and disclosure
requirements of ASC 260, “Earnings Per Share.” Net income per ordinary share is computed by dividing net income by the weighted-average
number of ordinary shares outstanding during the period. The Company applies the two-class method in calculating net income per ordinary
share, as both Class A and Class B ordinary shares participate equally in dividends and other distributions. The accretion of Class A
ordinary shares to redemption value is excluded from earnings per share as it is a direct equity transaction.
The following table reflects the calculation of
basic and diluted net income per ordinary share for the period from April 29, 2025 (inception) to December 31, 2025:
Allocation of net income — Class A ordinary
shares: $ 512,155 ;
Class B ordinary shares: $ 617,599 ;
Total: $ 1,129,754 .
Weighted-average shares outstanding, basic and
diluted — Class A ordinary shares: 3,576,220
( 17,250,000
shares outstanding for 51 days of the 246-day period); Class B ordinary shares: 4,312,500 .
Basic and diluted net income per ordinary share
— Class A ordinary shares: $ 0.14 ;
Class B ordinary shares: $ 0.14 .
The Company had no dilutive securities outstanding
during the period. Accordingly, diluted net income per share equals basic net income per share for both classes of ordinary shares.
NOTE
11 — SUBSEQUENT EVENTS
The Company has evaluated subsequent events through
the date these financial statements were available to be issued and has not identified any events requiring disclosure or adjustment,
except as noted below.
The Company continues its search for a suitable
Business Combination target. As of the date these financial statements were available to be issued, the Company has not identified or
entered into any definitive agreement with a Business Combination target. The initial Combination Period expires November 10, 2026, automatically
extending to February 10, 2027 upon execution of a Business Combination agreement.
F- 15
Item
8. Financial Statements and Supplementary Data
The financial statements required by this item
begin on page F-1. See the Index to Financial Statements on the following page. No supplementary financial data is required for a smaller
reporting company.
Item
9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
None.
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.