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 quarterly period ended June 30, 2026
☐
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: 001-43139
ClearThink
1 Acquisition Corp.
(Name
of Registrant in Its Charter)
Cayman
Islands
N/A
State
or Other Jurisdiction of
Incorporation
or Organization)
(I.R.S.
Employer
Identification
No.)
150
E. Palmetto Park Road
Suite
202
Boca
Raton , Florida 33432
(Address
of principal executive offices)
+1
(561) 358-3696
(Registrant’s
Telephone Number, Including Area Code)
(Former
name, former address and former fiscal year, if changed since last report)
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
Symbol(s)
Name
of each exchange on which registered
Units, each consisting of
one Class A Ordinary Share and one Right to receive one-fifth (1/5) of one Class A Ordinary Share
CTAAU
The Nasdaq Stock Market
LLC
Class A Ordinary Shares,
par value $0.0001 per share
CTAA
The Nasdaq Stock Market
LLC
Rights, each entitling the
holder to receive one-fifth (1/5) of one Class A Ordinary Share
CTAAR
The Nasdaq Stock Market
LLC
Indicate
by check 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 (Section 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 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 ☐
Indicate
the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: 12,830,000
Class A ordinary shares, $ 0.0001
par value per share, and 4,171,667
Class B ordinary shares, $ 0.0001
par value per share, at August 14, 2026.
CLEARTHINK
1 ACQUISITION CORP.
TABLE
OF CONTENTS
Page
PART I - FINANCIAL INFORMATION:
1
Item 1.
Financial Statements:
1
Condensed Balance Sheets as of June 30, 2026 (unaudited) and December 31, 2025
1
Unaudited Condensed Statements of Operations for the three and six months ended June 30, 2026
2
Unaudited Condensed Statements of Changes in Shareholders’ Equity for the three and six months ended June 30, 2026
3
Unaudited Condensed Statement of Cash Flows for the six months ended June 30, 2026
4
Notes to Unaudited Condensed Financial Statements
5
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
15
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
18
Item 4.
Controls and Procedures
18
PART II - OTHER INFORMATION:
19
Item 1.
Legal Proceedings
19
Item 1A.
Risk Factors
19
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
19
Item 3.
Defaults Upon Senior Securities
19
Item 4.
Mine Safety Disclosures
19
Item 5.
Other Information
19
Item 6.
Exhibits
20
Signatures
21
I
PART
I - FINANCIAL INFORMATION
Item
1. Financial Statements
CLEARTHINK
1 ACQUISITION CORP.
CONDENSED
BALANCE SHEETS
June 30, 2026
(unaudited)
December 31,
2025
ASSETS
Current Assets:
Cash
$ 1,406,691
$ -
Prepaid expenses
163,124
59,999
Total Current Assets
1,569,815
59,999
Deferred offering costs
-
252,543
Cash Held in Trust Account
126,658,210
-
Total Assets
$ 128,228,025
$ 312,542
LIABILITIES, SHARE SUBJECT TO POSSIBLE REDEMPTION AND SHAREHOLDERS’ EQUITY (DEFICIT)
Current Liabilities:
Accrued formation and offering costs
$ -
$ 58,159
Accounts payable
5,831
-
Sponsor advance
-
275,875
Total Current Liabilities
5,831
334,034
Commitments and contingencies (Note 6)
-
Class A Ordinary Share, $ 0.0001 par value; 12,515,000 and 0 shares subject to possible redemption at $ 10.12 and $ 0.00 per share at June 30, 2026 and December 31, 2025, respectively
126,658,210
-
Shareholders’ Equity (Deficit):
Preferred shares, $ 0.0001 par value; 20,000,000 shares authorized; none issued or outstanding
-
-
Class A ordinary shares, $ 0.0001 par value, 440,000,000 shares authorized, 315,000 and 0 shares issued and outstanding at June 30, 2026 and December 31, 2025, respectively, excluding 12,515,000 shares subject to possible redemption
31
-
Class B ordinary shares,
$ 0.0001
par value, 40,000,000
shares authorized, 4,171,667
and
4,791,667 shares issued and outstanding at June 30, 2026 and December 31, 2025, respectively (1)
417
479
Ordinary shares, value
417
479
Additional paid-in capital
265,111
24,521
Retained Earnings (Accumulated deficit)
1,298,425
( 46,492 )
Total Shareholders’ Equity (Deficit)
1,563,984
( 21,492 )
Total Liabilities and Shareholders’ Equity (Deficit)
$ 128,228,025
$ 312,542
(1)
As
of December 31, 2025, includes 625,000
Class B ordinary shares subject to forfeiture if the over-allotment option is not exercised in full or in part by the underwriters
(see Note 5). Shares and associated accounts have been retroactively restated to reflect the surrender of 958,333
Class B ordinary shares for no consideration on February 23, 2026. On February 26, 2026, the underwriters partially exercised their
over-allotment option and purchased an additional 15,000
units at the public offering price (see note 7). The underwriters did not exercise the remaining portion of the over-allotment
option, and the option expired unexercised at the end of the 45-day period following the closing of the Initial Public Offering. As
a result, 620,000
Class B ordinary shares were surrendered on April 11, 2026.
The
accompanying notes are an integral part of these unaudited condensed financial statements.
1
CLEARTHINK
1 ACQUISITION CORP.
UNAUDITED
CONDENSED STATEMENTS OF OPERATIONS
For
the Three
Months Ended
June 30,
2026
For
the Six
Months Ended
June 30,
2026
General and administrative expenses
$ 158,277
$ 366,932
TOTAL EXPENSES
( 158,277 )
( 366,932 )
Other income
Change in fair value of over-allotment derivative liability
-
203,639
Interest income earned on cash held in Trust account
1,088,400
1,508,210
TOTAL OTHER INCOME
1,088,400
1,711,849
Net income
$ 930,123
$ 1,344,917
Weighted average shares outstanding of Class A Ordinary shares, basic and diluted
12,830,000
8,860,414
Basic and diluted net income per share, Class A ordinary shares
$ 0.05
$ 0.10
Weighted average shares outstanding of Non-redeemable Class B Ordinary Shares, basic (1)
4,171,667
4,170,120
Basic net income per share, Non-redeemable Class B ordinary shares
$ 0.05
$ 0.10
Weighted average shares outstanding of Non-redeemable Class B Ordinary Shares, diluted (1)
4,171,667
4,171,667
Diluted net income per share, Non-redeemable Class B ordinary shares
$ 0.05
$ 0.10
(1)
Shares and associated accounts have been retroactively
restated to reflect the surrender of 958,333
Class B ordinary shares for no consideration on February 23, 2026. On February 26, 2026, the underwriters partially exercised their over-allotment
option and purchased an additional 15,000
units at the public offering price (see note 7). The underwriters did not exercise the remaining portion of the over-allotment option,
and the option expired unexercised at the end of the 45-day period following the closing of the Initial Public Offering. As a result,
620,000
Class B ordinary shares were surrendered on April 11, 2026.
The
accompanying notes are an integral part of these unaudited condensed financial statements.
2
CLEARTHINK
1 ACQUISITION CORP.
UNAUDITED
CONDENSED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (DEFICIT)
FOR
THE THREE AND SIX MONTHS ENDED JUNE 30, 2026
Shares
Amount
Shares
Amount
Capital
Deficit)
(Deficit)
Class A Ordinary Shares
Class B
Ordinary Shares
Additional
Paid-In
Retained Earnings
(Accumulated
Shareholders’ Equity
Shares
Amount
Shares
Amount
Capital
Deficit)
(Deficit)
Balance, December 31, 2025
-
$ -
4,791,667 (1)
$ 479
$ 24,521
$ ( 46,492 )
$ ( 21,492 )
Private placement, proceeds
315,000
31
-
-
3,149,969
-
3,150,000
Public rights, fair value
-
-
-
-
3,046,875
-
3,046,875
Offering costs allocated to public rights
-
-
-
-
( 42,923 )
-
( 42,923 )
Accretion for Class A ordinary shares subject to possible redemption
-
-
-
-
( 4,824,992 )
-
( 4,824,992 )
Net income
-
-
-
-
-
414,794
414,794
Balance, March 31, 2026
315,000
31
4,791,667
479
1,353,450
368,302
1,722,262
Balance
315,000
31
4,791,667
479
1,353,450
368,302
1,722,262
Accretion for Class A ordinary shares subject to possible redemption
-
-
-
-
( 1,088,401 )
-
( 1,088,401 )
Forfeiture of Class B ordinary shares
-
-
( 620,000 )
( 62 )
62
-
-
Net income
-
-
-
-
-
930,123
930,123
Balance, June 30, 2026
315,000
$ 31
4,171,667
$ 417
$ 265,111
$ 1,298,425
$ 1,563,984
Balance
315,000
$ 31
4,171,667
417
$ 265,111
$ 1,298,425
$ 1,563,984
(1)
Includes 625,000 Class B ordinary shares subject to forfeiture if the over-allotment option is not exercised in full or in part by the
underwriters (see Note 5). Shares and associated accounts have been retroactively restated to reflect the surrender of 958,333 Class
B ordinary shares for no consideration on February 23, 2026. On February 26, 2026, the underwriters partially exercised their over-allotment
option and purchased an additional 15,000 units at the public offering price (see note 7). The underwriters did not exercise the
remaining portion of the over-allotment option, and the option expired unexercised at the end of the 45-day period following the
closing of the Initial Public Offering. As a result, 620,000 Class B ordinary shares were surrendered on April 11, 2026.
The
accompanying notes are an integral part of these unaudited condensed financial statements.
3
CLEARTHINK
1 ACQUISITION CORP.
UNAUDITED
CONDENSED STATEMENT OF CASH FLOWS
FOR
THE SIX MONTHS ENDED JUNE 30, 2026
Cash Flows Used in Operating Activities:
Net income
$ 1,344,917
Adjustments to reconcile net income to net cash used in operating activities
Interest income earned on cash held in Trust account
( 1,508,210 )
Change in fair value of over-allotment derivative liability
( 203,639 )
Changes in operating assets and liabilities:
Deferred offering costs
244,384
Prepaid expenses
( 153,125 )
Accrued expenses and offering costs
5,831
Net Cash Used in Operating Activities
( 269,842 )
Cash Flows Used in Investing Activities:
Cash deposited into Trust
( 125,150,000 )
Cash Flows Used in Investing Activities
( 125,150,000 )
Cash Flows Provided by Financing Activities:
Proceeds from issuance of Class A shares
125,150,000
Repayment to related party, net of advances
( 275,875 )
Proceeds from Private Placement
3,150,000
Payment of offering costs
( 1,197,592 )
Net Cash Provided by Financing Activities
126,826,533
Net change in cash
1,406,691
Cash at beginning of period
-
Cash at end of period
$ 1,406,691
The
accompanying notes are an integral part of these unaudited condensed financial statements.
4
CLEARTHINK
1 ACQUISITION CORP.
Notes
to Unaudited Condensed Financial Statements
NOTE
1 - DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS
ClearThink
1 Acquisition Corp. (the “Company”) is a blank check company incorporated as a Cayman Islands exempted company on September
11, 2025. 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 geographic region for purposes of consummating a Business Combination, however, it
intends to focus its search on high potential businesses based in the United States. 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 June 30, 2026, the Company had not commenced any operations. All activity for the period from September 11, 2025 (inception) through
June 30, 2026, relates to the Company’s formation and the initial public offering (“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 an 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. The Company
has selected December 31 as its fiscal year end.
On
February 25, 2026, the Company consummated its Initial Public Offering of 12,500,000 units (the “Public Units” and, with
respect to the Class A ordinary shares (as defined below) included in the Public Units being offered, the “Public Shares”).
The Units were sold at a price of $ 10.00 per Unit, generating gross proceeds to the Company of $ 125,000,000 (the “Public Proceeds”).
Simultaneously
with the closing of the Initial Public Offering, the Company completed the private sale of 315,000 Units (the “Private Units”)
at a price of $ 10.00 per Unit in a private placement to the Company’s sponsor, ClearThink 1 Sponsor LLC (the “Sponsor”).
On
February 26, 2026, the underwriters partially exercised their over-allotment option and purchased an additional 15,000 units at the public
offering price, resulting in additional gross proceeds to the Company of $ 150,000 , before underwriting discounts and commissions.
Transaction
costs amounted to $ 1,197,592 , consisting of underwriter’s commission of $ 625,000 , and $ 572,592 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 the Private Placement Units, although substantially all of the net proceeds are intended to be applied generally toward consummating
a Business Combination. The stock exchange listing rules require that the Business Combination must be 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 income
and franchise taxes payable on the income earned on the Trust Account). The Company will only complete a Business Combination if the
post-Business Combination company owns or acquires 50% or more of the issued and 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”). There is no assurance that the Company will
be able to successfully effect a Business Combination. Upon the closing of the Initial Public Offering, management has agreed that $ 10.00
per Public Share sold in the Initial Public Offering, including proceeds of the sale of the Private Placement Units, will be held in
a Trust Account (the “Trust Account”) and initially invested in U.S. government securities, within the meaning set forth
in Section 2(a)(16) of the Investment Company Act, with a maturity of 185 days or less, or in any open-ended investment company that
holds itself out as a money market fund investing solely in U.S. Treasuries and meeting certain conditions under Rule 2a-7 of the Investment
Company Act, as determined by the Company, until the earlier of (i) the completion of a Business Combination and (ii) the distribution
of the funds in the Trust Account to the Company’s shareholders, as described below. To mitigate the risk that the Company might
be deemed to be an investment company for purposes of the Investment Company Act, which risk increases the longer that the Company holds
investments in the Trust Account, the Company may, at any time (based on the management team’s ongoing assessment of all factors
related to the Company’s 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.
5
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 either (i) in connection with a general meeting called to approve the Business Combination or
(ii) by means of a tender offer in connection with the Business Combination. 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 anticipated to be $ 10.00 per Public
Share, plus any pro rata interest then in the Trust Account), net of taxes payable for the Company’s franchise and income taxes
or funds for working capital requirements (“Permitted Withdrawals”). There will be no redemption rights upon the completion
of a Business Combination with respect to the Private Placement Units. The Public Shares subject to 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 of the Business Combination, the Company will proceed with a Business Combination only if the
Company receives an ordinary resolution under Cayman Islands law approving a Business Combination, which requires a resolution be passed
by a majority of the holders of the Class A ordinary shares, par value $ 0.0001 (the “Class A ordinary shares”) and the Class
B ordinary shares, par value $ 0.0001 (the “Class B ordinary shares,” and together with the Class A ordinary shares, the “ordinary
shares”) as, being entitled to do so, vote in person or by proxy at a general meeting of the Company, or such other vote as required
by law or stock exchange rule. If a shareholder vote is not required under 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 (the “Articles”), conduct the redemptions pursuant to the tender offer rules of the
Securities and Exchange Commission (the “SEC”), and file tender offer documents containing substantially the same information
as would be included in a proxy statement with the SEC prior to completing a Business Combination. If the Company seeks shareholder approval
in connection with a Business Combination, the Sponsor has agreed to vote its Founder Shares (as defined in Note 5) and any Public Shares
purchased during or after the Initial Public Offering 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 and waive its redemption rights with respect to any such shares in connection with a shareholder vote to approve
a Business Combination.
Notwithstanding
the foregoing, if the Company seeks shareholder approval of a Business Combination and the Company does not conduct redemptions pursuant
to the tender offer rules, the Articles 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 Company’s prior written consent.
The
Sponsor has agreed (a) to waive its redemption rights with respect to any Founder Shares and Public Shares held by it in connection with
the completion of a Business Combination and (b) not to propose an amendment to the Amended and Restated Memorandum and Articles of Association
(i) to modify the substance or timing of the Company’s obligation to allow redemption in connection with the Company’s initial
Business Combination or to redeem 100 % of the Public Shares if the Company does not complete a Business Combination within the Combination
Period (as defined below) or (ii) with respect to any other material provisions relating to (x) the rights of holders of our Class A
ordinary shares or (y) pre-initial Business Combination activity, unless the Company provides the Public Shareholders with the opportunity
to redeem their Public Shares upon approval of any such amendment.
If
the Company has not completed a Business Combination within 21 months from the closing of the Initial Public Offering, the Company may
seek shareholder approval to amend its amended and restated memorandum and articles of association to extend the date by which the Company
must consummate its initial Business Combination, provided the Company deposits an additional $ 0.033 per share, or such lesser amount
as shall be acceptable to the non-redeeming public holders, for each month in the Trust Account (the “Combination Period”). Otherwise,
the Company will (i) cease all operations except for the purpose of winding up, (ii) as promptly as reasonably possible but not more
than ten business days thereafter, redeem 100 % of the outstanding Public Shares, at a per-share price, payable in cash, equal to the
aggregate amount then on deposit in the Trust Account, including interest earned and not previously released to pay the Permitted Withdrawals,
if any (which interest shall be net of taxes payable and less up to $ 100,000 of interest to pay liquidation and dissolution expenses),
divided by the number of then issued and outstanding Public Shares, which redemption will completely extinguish the rights of the Public
Shareholders 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 Public Shareholders and its 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.
6
The
Sponsor has agreed to waive its rights to liquidating distributions from the Trust Account with respect to the Founder Shares it will
receive if the Company fails to complete a Business Combination within the Combination Period. However, if the Sponsor or any of its
respective affiliates acquire Public Shares in or after the Initial Public Offering, such Public Shares will be entitled to liquidating
distributions from the Trust Account if the Company fails to complete a Business Combination within the Combination Period.
In
order to protect the amounts held in the Trust Account, the Sponsor has agreed that it will be liable to the Company if and to the extent
any claims by a third party (other than 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, less taxes payable, 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 the monies held in the Trust Account (whether or not such waiver is enforceable)
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. However, the Company has not asked the Sponsor to reserve for such indemnification obligations,
nor has it independently verified whether the Sponsor has sufficient funds to satisfy its indemnity obligations, and we believe that
the Sponsor’s only assets are securities of the Company. Therefore, the Company cannot assure that the Sponsor would be able to
satisfy those obligations. As a result, if any such claims were successfully made against the Trust Account, the funds available for
the Company’s initial Business Combination and redemptions could be reduced to less than $ 10.00 per Public Share. In such event,
the Company may not be able to complete its initial Business Combination, and the Public Shareholders would receive such lesser amount
per share in connection with any redemption of their Public Shares. None of the Company’s officers or directors will indemnify
the Company for claims by third parties including, without limitation, claims by vendors and prospective target businesses.
NOTE
2. SUMMARY OF 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 (“US 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 unaudited condensed
financial statements prepared in accordance with US 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
information included in this Form 10-Q should be read in conjunction with information included in the Company’s Form 8-K/A filed
with the SEC on March 5, 2026, the audited financial statements and notes thereto included in the Company’s Registration Statement
on Form S-1, and the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2026, filed with the SEC on May 15,
2026.
The
interim results for the three and six months ended June 30, 2026, are not necessarily indicative of the results to be expected for the
year ending December 31, 2026 or for any future periods.
7
Liquidity
and Capital Resources
As
of June 30, 2026, the Company had cash of $ 1,406,691 and working capital of $ 1,563,984 .
Subsequent
to the consummation of the Initial Public Offering, the Company’s liquidity has been satisfied through the net proceeds from the
consummation of the Initial Public Offering and the Private Placement held outside of the Trust Account. In addition, in order to finance
transaction costs in connection with a Business Combination, the Sponsor or an affiliate of the Sponsor, or certain of the Company’s
officers and directors may, but are not obligated to, provide the Company Working Capital Loans (as defined in Note 5).
Based
on the foregoing, management believes that the Company will have sufficient working capital and borrowing capacity to meet its needs
through the earlier of the consummation of a Business Combination or one year from this filing. Over this time period, the Company will
be using the funds held outside of the Trust Account for paying existing accounts payable, identifying and evaluating prospective initial
Business Combination candidates, performing due diligence on prospective target businesses, paying for travel expenditures, selecting
the target business to merge with or acquire, and structuring, negotiating and consummating the Business Combination.
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 of 2002, 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 the Company’s management to make
estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and
liabilities at the date of the 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 held outside the Trust Account with an original maturity of three months or less when
purchased to be cash equivalents. The Company did no t
have any cash equivalents as of June 30, 2026 and December 31, 2025.
8
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.” 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 applied this guidance
to allocate the Initial Public Offering proceeds from the Public Units between Class A ordinary shares and rights, using the residual
method by allocating the Initial Public Offering proceeds first to assigned value of the rights and then to the Class A ordinary shares.
Offering costs allocated to the Class A ordinary shares subject to possible redemption were charged to temporary equity, and offering
costs allocated to the rights included in the Public Units and Private Placement Units were charged to shareholders’ equity as
the rights, after management’s evaluation, were accounted for under equity treatment.
As
of June 30, 2026 and December 31, 2025, the Company had deferred offering costs of $ 0 and $ 252,543 , respectively.
Income
Taxes
The
Company follows the asset and liability method of accounting for income taxes under ASC 740, “Income Taxes.” Deferred tax
assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statements
carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured
using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered
or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that included
the enactment date. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be
realized. ASC 740 prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement
of tax positions taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more likely
than not to be sustained upon examination by taxing authorities. The Company recognizes accrued interest and penalties related to unrecognized
tax benefits as income tax expense. There were no unrecognized tax benefits and no amounts accrued for interest and penalties as of June
30, 2026 and December 31, 2025. The Company is currently not aware of any issues under review that could result in significant payments,
accruals or material deviation from its position.
There
is currently no taxation imposed on income by the Government of the Cayman Islands. In accordance with Cayman income tax
regulations, income taxes are not levied on the Company. Consequently, income taxes are not reflected in the Company’s
unaudited condensed financial statements.
Net
Income per Ordinary Share
The
Company complies with accounting and disclosure requirements of ASC 260, “Earnings Per Share.” The Company has two classes
of shares, which are referred to as 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 during
the period, excluding ordinary shares subject to forfeiture. As of June 30, 2026, the Company, except as noted below, did not have
any dilutive securities and other contracts that could, potentially, be exercised or converted into ordinary shares and then share
in the earnings of the Company. Diluted earnings per share differs from basic earnings per share. For diluted earnings per share,
the forfeited Class B ordinary shares are considered forfeited at the beginning of the period presented. For basic earnings per
share, the forfeited Class B ordinary shares are considered forfeited on the date of forfeiture.
The
calculation of diluted net income (loss) per ordinary share does not consider the effect of the rights issued in connection with the
Initial Public Offering and the private placement of the Private Placement Units to receive an aggregate of 2,566,000 ordinary shares
in the calculation of diluted income (loss) per ordinary share, because their issuance is contingent upon future events.
The
following table reflects the calculation of basic net income per ordinary share.
SCHEDULE
OF BASIC NET INCOME ORDINARY SHARE
For the
Three Months Ended
For the
Six Months Ended
June 30, 2026
June 30, 2026
Class A ordinary shares
Numerator: Allocation of net income
$ 701,900
$ 914,508
Denominator: Weighted average shares outstanding
12,830,000
8,860,414
Net income per Class A Ordinary Share
$ 0.05
$ 0.10
Class B Non-redeemable ordinary shares
Numerator: Allocation of net income
$ 228,223
$ 430,409
Denominator: Weighted average shares outstanding
4,171,667
4,170,120
Net income per Class B Ordinary Share
$ 0.05
$ 0.10
9
The
following table reflects the calculation of diluted net income per ordinary share.
For the
Three Months Ended
For the
Six Months Ended
June 30, 2026
June 30, 2026
Class A ordinary shares
Numerator: Allocation of net income
$ 701,900
$ 914,399
Denominator: Weighted average shares outstanding
12,830,000
8,860,414
Net income per Class A Ordinary Share
$ 0.05
$ 0.10
Class B Non-redeemable ordinary shares
Numerator: Allocation of net income
$ 228,223
$ 430,518
Denominator: Weighted average shares outstanding
4,171,667
4,171,667
Net income per Class B Ordinary Share
$ 0.05
$ 0.10
Cash
Held in Trust Account
As
of June 30, 2026 and December 31, 2025, the Company had $ 126,658,210 and $ 0, respectively, Cash Held in Trust Account.
Fair
Value of Financial Instruments
The
fair value of the Company’s assets and liabilities, which qualify as financial instruments under ASC 820, “Fair Value Measurement,”
approximates the carrying amounts represented in the balance sheet, primarily due to their short-term nature.
Fair
Value Measurements
Fair
value is defined as the price that would be received for sale of an asset or paid to transfer of a liability, in an orderly transaction
between market participants at the measurement date. 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, defined as observable
inputs such as quoted prices (unadjusted) for identical instruments in active markets;
●
Level 2, defined as inputs
other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments
in active markets or quoted prices for identical or similar instruments in markets that are not active; and
●
Level 3, defined as unobservable
inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations
derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
In
some circumstances, the inputs used to measure fair value might be categorized within different levels of the fair value hierarchy. In
those instances, the fair value measurement is categorized in its entirety in the fair value hierarchy based on the lowest level input
that is significant to the fair value measurement.
10
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 statement 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 sheet 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.
Over-allotment
Liability
The
over-allotment option is deemed to be a freestanding financial instrument indexed on the contingently redeemable shares and was accounted
for as a liability pursuant to the guidance contained in FASB ASC 480, “Distinguishing Liabilities from Equity”.
Rights
The
Company accounts for the Public Rights issued in connection with the Public Offering and the Private Placement Rights in accordance with
the guidance contained in FASB ASC 815, “Derivatives and Hedging”. Under ASC 815-40, the Public Rights and the Private Placement
Rights meet the criteria for equity treatment and as such will be recorded in shareholders’ equity. If the Public Rights and Private
Placement Rights no longer meet the criteria for equity treatment, they will record as a liability and remeasured each period with changes
recorded in the statement of operations.
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 (“FDIC”) limit of $ 250,000 and cash held in the trust
with a financial institution, which, at times, may exceed the Securities Investor Protection Corporation (“SIPC”) 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.
Class
A Ordinary Shares Subject to 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 ASC 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 amount 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 June 30, 2026, Class A ordinary shares subject to possible redemption are presented at redemption
value as temporary equity, outside of the shareholders’ equity section of the Company’s balance sheet.
As
of June 30, 2026, the Class A ordinary shares subject to possible redemption reflected in the balance sheet are reconciled in the following
table:
SCHEDULE
OF ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION
Gross proceeds
$ 125,150,000
Less: Proceeds allocated to public rights
( 3,046,875 )
Less: Proceeds allocated to over-allotment option
( 203,639 )
Less: Public shares issuance costs
( 1,154,669 )
Add: Remeasurement of carrying value to redemption value
4,824,992
Class A shares subject to possible redemption March 31, 2026
125,569,809
Add: Remeasurement of carrying value to redemption value
1,088,401
Class A shares subject to possible redemption June 30, 2026
$ 126,658,210
Recent
Accounting Standards
Management
does not believe that any recently issued, but not yet effective, accounting standards, if currently adopted, would have a material
effect on the Company’s unaudited condensed financial statements.
NOTE
3 - INITIAL PUBLIC OFFERING
Pursuant
to the Initial Public Offering, the Company sold 12,500,000 Units at a purchase price of $ 10.00 per Unit. Each Unit consists of one Class
A ordinary share and one right to receive one-fifth (1/5) of a Class A ordinary share upon the consummation of an initial Business Combination.
Each five rights entitle the holder thereof to receive one Class A ordinary share at the closing of an initial Business Combination.
The Company will not issue fractional ordinary shares.
On
February 26, 2026, the underwriters partially exercised their over-allotment option and purchased an additional 15,000 units at the public
offering price, resulting in additional gross proceeds to the Company of $ 150,000 , before underwriting discounts and commissions.
11
NOTE
4 - PRIVATE PLACEMENT
Simultaneously
with the closing of the Initial Public Offering, the Company in a private placement sold to the Sponsor a total of 315,000 Private Placement
Units, at a price of $ 10.00 per Private Placement Unit, or $ 3,150,000 in the aggregate. Each Private Placement Unit consists of one Class
A ordinary share and one right to receive one-fifth (1/5) of a Class A ordinary share upon the consummation of an initial Business Combination.
The Private Placement Units are identical to the Public Units, subject to certain limited exceptions. The proceeds from the sale of the
Private Placement Units were added to the cash outside the Trust Account, and the net proceeds from the Initial Public Offering were
held in the Trust Account. If the Company does not complete a Business Combination within the Combination Period, the proceeds from the
sale of the Private Placement Units may be used to in part fund the redemption of the Public Shares (subject to the requirements of applicable
law) if necessary, and the Private Placement Units will expire worthless. The Private Placement Units (and the securities comprising
such units) will not be transferable, assignable or saleable until 30 days after the consummation of the Company’s initial Business
Combination or earlier if, subsequent to an initial Business Combination, the Company completes a liquidation, merger, share exchange
or other similar transaction that results in all of its shareholders having the right to exchange their Class A ordinary shares for cash,
securities or other property, subject to certain exceptions.
NOTE
5 - RELATED PARTIES
Founder
Shares
On
October 14, 2025, the Sponsor received 5,750,000 of the Company’s Class B ordinary shares (the “Founder Shares”) in
exchange of a payment of $ 25,000 to a vendor. Shares and associated accounts have been retroactively restated to reflect the surrender
by the Sponsor of 958,333 Class B ordinary shares for no consideration on February 23, 2026 and 4,791,667 Class B ordinary shares were
outstanding as of December 31, 2025.
Up
to 625,000 Founder Shares held by the Sponsor were subject to forfeiture by the holders thereof depending on the extent to which the underwriters’
over-allotment option was exercised, so that the number of Founder Shares will collectively represent 25 % of the Company’s issued
and outstanding shares upon the completion of the Initial Public Offering.
On
February 26, 2026, the underwriters partially exercised their over-allotment option and purchased an additional 15,000 units at the public
offering price. The underwriters did not exercise the remaining portion of the over-allotment option, and the option expired unexercised
at the end of the 45-day period following the closing of the Initial Public Offering. As a result, 620,000 Class B ordinary shares were
surrendered in April 2026, resulting in 4,171,667 Class B ordinary shares outstanding as of June 30, 2026.
The
founder shares are designated as Class B ordinary shares and, except as described below, are identical to the Class A ordinary shares
included in the units sold in the Initial Public Offering, and holders of founder shares have the same stockholder rights as public stockholders,
except that (i) the founder shares are subject to certain transfer restrictions, as described in more detail below, (ii) the founder
shares are entitled to registration rights; (iii) the initial stockholders, officers, directors and members of the advisory board, pursuant
to a letter agreement with the Company, and the representative of the underwriters, pursuant to the underwriting agreement, have agreed
to (A) waive their redemption rights with respect to their founder shares, private shares and public shares in connection with the completion
of the initial Business Combination, (B) waive their redemption rights with respect to their founder shares, private shares and public
shares in connection with a stockholder vote to approve an amendment to the amended and restated articles of incorporation (a) to modify
the substance or timing of the Company’s obligation to allow redemption in connection with the initial Business Combination or
to redeem 100% of the public shares if the Company has not consummated an initial Business Combination within the completion window or
(b) with respect to any other material provisions relating to stockholders’ rights or pre-initial Business Combination activity,
(C) waive their rights to liquidating distributions from the Trust Account with respect to their founder shares and private shares if
the Company fails to complete the initial Business Combination within the completion window, although they will be entitled to liquidating
distributions from the Trust Account with respect to any public shares they hold if the Company fails to complete the initial Business
Combination within such time period and to liquidating distributions from assets outside the Trust Account and (D) vote any founder shares
held by them and any public shares purchased during or after the Initial Public Offering (including in open market and privately-negotiated transactions)
in favor of the initial Business Combination (except that any public shares such parties may purchase in compliance with the requirements
of Rule 14e-5 under the Exchange Act would not be voted in favor of approving the Business Combination transaction), (iv) the founder
shares are automatically convertible into Class A ordinary shares concurrently with or immediately following the consummation of the
initial Business Combination or earlier at the option of the holder on a one-for-one basis, subject to adjustment as described herein
and in the amended and restated articles of incorporation, and (v) prior to the closing of the initial Business Combination, only holders
of shares of Class B ordinary shares will be entitled to vote on the appointment and removal of directors.
With
certain limited exceptions, the founder shares are not transferable, assignable or saleable (except to officers and directors and other
persons or entities affiliated with the Sponsor, each of whom will be subject to the same transfer restrictions) until the completion
of the initial Business Combination.
General
and Administrative Services
The
Company entered into an agreement, commencing on the effective date of the Initial Public Offering through the earlier of the Company’s
consummation of a Business Combination and its liquidation, to pay the Sponsor or an affiliate thereof a monthly fee of $ 15,000 for office
space, utilities and secretarial and administrative support. For the three and six months ended June 30, 2026, the Company incurred expense
of $ 45,000 and $ 60,000 , respectively, under this agreement. As of June 30, 2026 and December 31, 2025, there was no outstanding balance.
Promissory
Note - Related Party
The
Sponsor agreed to loan the Company up to $ 500,000
under an unsecured promissory note to be used for a portion of the expenses of the Initial Public Offering. These loans were
non-interest bearing, unsecured and were due at the earlier of March 31, 2026, or the closing of the Initial Public Offering. The
outstanding principal of $ 371,155 under the promissory note was repaid in full upon the closing of the Initial Public Offering and
is no longer available for borrowing. As of June 30, 2026 and December 31, 2025, there was $ 0
and $ 371,155 , respectively, outstanding under such promissory note.
Working
Capital Loans
In
order to finance transaction costs in connection with a Business Combination, the Sponsor or an affiliate of the Sponsor, or certain
of the Company’s officers and directors may, but are not obligated to, loan the Company funds as may be required (“Working
Capital Loans”). Such Working Capital Loans would be evidenced by promissory notes. The notes may be repaid upon completion of
a Business Combination, without interest, or, at the lender’s discretion, up to $ 1,500,000 of the notes may be converted upon completion
of a Business Combination into units at a price of $ 10.00 per unit. Such units would be identical to the Private Placement Units. In
the event that a Business Combination does not close, the Company may use a portion of 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. As of June 30,
2026 and December 31, 2025, there was no amount outstanding under the Working Capital Loans.
12
Sponsor
Advance
The
Sponsor has funded certain Company expenses. As of June 30, 2026 and December 31, 2025, the outstanding balance was $ 0 and $ 275,875 ,
respectively, and was due on demand. The amount was paid in full at the Initial Public Offering.
NOTE
6 - COMMITMENTS AND CONTINGENCIES
Registration
Rights
The
holders of the Founder Shares and Private Placement Units (and the securities comprising such units and any ordinary shares issuable
upon conversion of the rights and upon conversion of the Founder Shares) are entitled to registration rights pursuant to the registration
rights agreements signed prior to or on the effective date of the Initial Public Offering requiring the Company to register such securities
for resale (in the case of the Founder Shares, only after conversion to Class A ordinary shares). The holders of these securities are
entitled to make up to three demands, excluding short form registration demands, that the Company register such securities. In addition,
the holders have certain “piggy-back” registration rights with respect to registration statements filed subsequent to completion
of a Business Combination and rights to require the Company to register for resale such securities pursuant to Rule 415 under the Securities
Act. However, the registration rights agreements provide that the Company will not be required to effect or permit any registration or
cause any registration statement to become effective until the securities covered thereby are released from their lock-up restrictions.
The Company will bear the expenses incurred in connection with the filing of any such registration statements.
Underwriting
Agreement
The
Company granted the underwriters a 45-day option to purchase up to 1,875,000 additional Units at the Initial Public Offering price less
the underwriting discounts and commissions. On February 26, 2026, the underwriters partially exercised their over-allotment option and
purchased an additional 15,000 units at the public offering price. The underwriters did not exercise the remaining portion of the over-allotment
option, and the option expired unexercised at the end of the 45-day period following the closing of the Initial Public Offering.
The
underwriters were paid an underwriting discount of $ 0.05 per unit, or $ 625,000 in the aggregate, on the 12,500,000 Units sold in the Initial Public Offering.
NOTE
7 – SHAREHOLDERS’ EQUITY (DEFICIT)
Preferred
Shares - The Company is authorized to issue 20,000,000 preferred shares with a par value of $ 0.0001 per share with such designations,
voting and other rights and preferences as may be determined from time to time by the Company’s board of directors. As of June
30, 2026 and December 31, 2025, there were no preferred shares issued or outstanding.
Class
A Ordinary Shares - The Company is authorized to issue 440,000,000 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 June 30, 2026 and December 31, 2025, there were 315,000 and
no Class A ordinary shares issued and outstanding, excluding 12,515,000 Class A ordinary shares subject to possible redemption.
Class
B Ordinary Shares - The Company is authorized to issue 40,000,000
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 December 31, 2025, there were 4,791,667
Class B ordinary shares issued and outstanding, up to 625,000
of which were subject to forfeiture by the Sponsor depending on the extent to which the underwriters’ over-allotment option
was exercised in the Initial Public Offering. Shares and associated accounts have been retroactively restated to reflect the surrender by the Sponsor of 958,333
Class B ordinary shares for no consideration on February 23, 2026. On February 26, 2026, the underwriters partially exercised their
over-allotment option and purchased an additional 15,000
units at the public offering price. The underwriters did not exercise the remaining portion of the over-allotment option, and the
option expired unexercised at the end of the 45-day period following the closing of the Initial Public Offering. As a result, 620,000
Class B ordinary shares were surrendered in April 2026, and as of June 30, 2026, there were 4,171,667 Class B ordinary shares issued and outstanding.
Only
holders of the Class B ordinary shares will have the right to vote on the appointment of directors prior to the Business Combination.
Holders of ordinary shares will vote together as a single class on all matters submitted to a vote of the Company’s shareholders
except as otherwise required by law. In connection with the Company’s initial Business Combination, it may enter into a shareholders
agreement or other arrangements with the shareholders of the target or other investors to provide for voting or other corporate governance
arrangements that differ from those in effect upon completion of the Initial Public Offering.
The
Founder Shares are designated as Class B ordinary shares and will automatically convert at a ratio of one-for-one into Class A ordinary
shares (which such Class A ordinary shares delivered upon conversion will not have redemption rights or be entitled to liquidating distributions
from the Trust Account if the Company does not consummate an initial Business Combination) at the time of the Company’s initial
Business Combination.
Rights
– There were 12,830,000 and no rights outstanding as of June 30, 2026 and December 31, 2025, respectively. Except in cases where the Company
is not the surviving company in a Business Combination, each holder of a right will automatically receive one fifth (1/5) of one Class
A ordinary share upon consummation of the initial Business Combination, even if the holder of a public right redeemed all Class A ordinary
shares held by him, her or it in connection with the initial Business Combination or an amendment to the Company’s amended and
restated memorandum and articles of association with respect to its pre-initial Business Combination activities. In the event the Company
will not be the surviving company upon completion of its initial Business Combination, each holder of a right will be required to affirmatively
convert his, her or its rights in order to receive the one fifth (1/5) of one ordinary share underlying each right upon consummation
of the Business Combination. No additional consideration will be required to be paid by a holder of rights in order to receive his, her
or its additional Class A ordinary shares upon consummation of an initial Business Combination. The Class A ordinary shares issuable
upon conversion of the rights will be freely tradable (except to the extent held by affiliates of the Company). If the Company enters
into a definitive agreement for a Business Combination in which it will not be the surviving entity, the definitive agreement will provide
for the holders of rights to receive the same consideration per ordinary share the holders of the Class A ordinary shares will receive
in the transaction on an as-converted into Class A ordinary shares basis.
13
NOTE
8 - SEGMENT INFORMATION
ASC
Topic 280, “Segment Reporting,” establishes standards for companies to report in their unaudited condensed financial statements
information about operating segments, products, services, geographic areas, and major customers. Operating segments are defined as components
of an enterprise for which separate financial information is available that is regularly evaluated by the Company’s chief operating
decision maker, or group, in deciding how to allocate resources and assess performance.
The
Company’s chief operating decision maker has been identified as the Chief Financial Officer (“CODM”), who reviews the
assets, operating results, and financial metrics 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 unaudited condensed statements of operations as net income or loss. The measure of segment assets is reported on the
balance sheet as total assets. When evaluating the Company’s performance and making key decisions regarding resource
allocation, the CODM reviews several key metrics included in net income or loss and total assets.
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 or similar transaction within the Combination Period. The CODM also reviews general and adminstrative expenses to
manage, maintain and enforce all contractual agreements to ensure costs are aligned with all agreements and budget. Formation and
operating expenses, as reported on the unaudited condensed statements of operations, are the significant segment expenses provided to
the CODM on a regular basis.
Assets
and liabilities are reviewed and monitored by the CODM to manage to ensure enough capital is available to support ongoing operations
and complete a Business Combination or similar transaction within the Combination Period. Assets and liabilities, as reported on the
balance sheet, are the significant assets and liabilities provided to the CODM on a regular basis.
All
segment items included in net income are reported on the unaudited condensed statements of operations and described within their
respective disclosures.
All
segment items are included in assets and liabilities on the unaudited condensed balance sheet and described within their respective
disclosures.
NOTE
9. FAIR VALUE MEASUREMENTS
The
fair value of the Public Rights issued in the Initial Public Offering is $ 3,046,875 , or $ 0.24 per Public Right. The fair value of the
Public Rights was determined using the Black-Scholes model, which is a Level 3 measurement. The Public Rights issued in the Initial Public
Offering have been classified within shareholders’ equity and will not require remeasurement.
The
assumptions used to determine the fair value of the Public Rights are as follows:
SCHEDULE
OF FAIR VALUE PUBLIC RIGHTS
February 25, 2026
Market implied share rate value
$ 0.24
Value of Class A Ordinary Share
$ 9.76
The
fair value of the underwriters’ over-allotment option issued in the Initial Public Offering is $ 203,639 . The fair value of the
underwriters’ over-allotment option was determined using the Black-Scholes model, which is a Level 3 measurement.
The
assumptions used to determine fair value of the underwriters’ over-allotment option are as follows:
SCHEDULE
OF FAIR VALUE UNDERWRITERS OVER ALLOTMENT OPTION
February 25, 2026
Term
45 days
Dividend rate
0 %
Risk Free Rate
3.74 %
Volatility
6.00 %
NOTE
10 - SUBSEQUENT EVENTS
The
Company evaluated subsequent events and transactions that occurred after the balance sheet date through August 14, 2026, 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.
14
Item
2 - Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Forward
Looking Statements
The
following discussion should be read in conjunction with our unaudited condensed financial statements and related notes included in Item
1, “Financial Statements,” of this Quarterly Report on Form 10-Q, as well as our Annual Report on Form 10-K for the fiscal
year ended December 31, 2025. Certain information contained in this MD&A includes “forward-looking statements.” Statements
which are not historical reflect our current expectations and projections about our future results, performance, liquidity, financial
condition and results of operations, prospects and opportunities and are based upon information currently available to us and our management
and their interpretation of what is believed to be significant factors affecting our existing and proposed business, including many assumptions
regarding future events. Actual results, performance, liquidity, financial condition and results of operations, prospects and opportunities
could differ materially and perhaps substantially from those expressed in, or implied by, these forward-looking statements as a result
of various risks, uncertainties and other factors, including those risks described in detail in the section entitled “Risk Factors”
of our Annual Report on Form 10-K for the year ended December 31, 2025.
The
words “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,”
“intends,” “may,” “might,” “plan,” “possible,” “potential,” “predict,”
“project,” “should,” “would” and similar expressions may identify forward-looking statements, but
the absence of these words does not mean that a statement is not forward-looking. Forward-looking statements in this Report may include,
for example, statements about:
●
our ability to select an
appropriate target business or businesses;
●
our ability to complete
our initial business combination;
●
our expectations around
the performance of the prospective target business or businesses;
●
our success in retaining
or recruiting, or changes required in, our officers, key employees or directors following our initial business combination;
●
our officers and directors
allocating their time to other businesses and potentially having conflicts of interest with our business or in approving our initial
business combination;
●
our potential ability to
obtain additional financing to complete our initial business combination;
●
our pool of prospective
target businesses;
●
the adverse impacts that
events outside of our control, such as increased geopolitical unrest, significant outbreaks of infectious diseases (such as COVID-19)
and increased volatility in the debt and equity markets, may have on our ability to consummate an initial business combination;
●
our public securities’
potential liquidity and trading;
●
the lack of a market for
our securities;
●
the use of proceeds not
held in the trust account or available to us from interest income on the trust account balance;
●
the trust account not being
subject to claims of third parties; or
●
our financial performance.
In
light of these risks and uncertainties, and especially given the nature of our existing and proposed business, there can be no assurance
that the forward-looking statements contained in this section and elsewhere in this Quarterly Report on Form 10-Q will in fact occur.
Potential investors should not place undue reliance on any forward-looking statements. Except as expressly required by the federal securities
laws, there is no undertaking to publicly update or revise any forward-looking statements, whether as a result of new information, future
events, changed circumstances or any other reason.
15
The
forward-looking statements contained in this Report are based on our current expectations and beliefs concerning future developments
and their potential effects on us. There can be no assurance that future developments affecting us will be those that we have anticipated.
These forward-looking statements involve a number of risks, uncertainties (some of which are beyond our control) or other assumptions
that may cause actual results or performance to be materially different from those expressed or implied by these forward-looking statements.
These risks and uncertainties include, but are not limited to, those factors described under the heading “ Risk Factors ”.
Should one or more of these risks or uncertainties materialize, or should any of our assumptions prove incorrect, actual results may
vary in material respects from those projected in these forward-looking statements. We undertake no obligation to update or revise any
forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required under applicable
securities laws.
In
addition, statements that contain “we believe” and similar statements reflect our beliefs and opinions on the relevant subject.
These statements are based on information available to us as of the date of this Report. Although we believe that this information provides
a reasonable basis for these statements, this information may be limited or incomplete. Our statements should not be read to indicate
that we have conducted an exhaustive inquiry into, or review of, all relevant information. These statements are inherently uncertain,
and investors are cautioned not to unduly rely on these statements.
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 our initial public offering, and subsequent to our initial public offering, 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 at the earliest. 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 June 30, 2026, we had net income of $930,123, which represents interest income earned on cash held in the trust
account of $1,088,400, partially offset by $158,277 in formation and operating costs.
For
the six months ended June 30, 2026, we had net income of $1,344,917, which represents interest income earned on cash held in the trust
account of $1,508,210, and the change in the fair value of the overallotment option of $203,639, partially offset by $366,932 in formation
and operating costs.
Liquidity
and Capital Resources
The
Company’s liquidity needs prior to the consummation of our initial public offering were satisfied through the payment of
$25,000 from the sponsor upon the issuance of the founder shares, loan proceeds from the sponsor under an unsecured promissory note
in the aggregate principal amount of $371,155, and advances from related party. Subsequent to the consummation of our initial public
offering, the Company’s liquidity has been satisfied through the net proceeds from our initial public offering and the
proceeds from the sponsor from the purchase of the private units.
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, or certain of the Company’s officers and directors may, but are not obligated to, loan the Company funds
as may be required. If the Company completes a Business Combination, it would repay such loaned amounts at that time. Up to $1,500,000
of such working capital loans may be converted upon completion of a Business Combination into units at a price of $10.00 per unit. Such
units would be identical to the private units.
We
intend to use substantially all of the funds held in the trust account, including any amounts representing interest earned on the trust
account to complete our initial Business Combination. We may withdraw interest to pay our income and franchise taxes, if any. Our annual
income tax obligations will depend on the amount of interest and other income earned on the amounts held in the trust account. We expect
the interest earned on the amount in the trust account will be sufficient to pay our income taxes. To the extent that our equity or debt
is used, in whole or in part, as consideration to complete our initial Business Combination, the remaining proceeds held in the trust
account will be used as working capital to finance the operations of the target business or businesses, make other acquisitions and pursue
our growth strategies.
As of February 25, 2026, we had available to us the approximately $1,737,168 of proceeds held
outside the trust account, which as of June 30, 2026 was approximately $ 1,406,691 . We have used, and will continue to use these funds to primarily 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.
16
We
do not believe we will need to raise additional funds in order to meet the expenditures required
for operating our business prior to our initial Business Combination. However, if our estimates of the costs of identifying a target
business, undertaking in-depth due diligence and negotiating an initial Business Combination are less than the actual amount necessary
to do so, we may have insufficient funds available to operate our business prior to our initial Business Combination. In order to fund
working capital deficiencies or finance transaction costs in connection with an intended initial Business Combination, our sponsor or
an affiliate of our sponsor or certain of our officers and directors may, but are not obligated to, loan us funds as may be required.
If we complete our initial Business Combination, we would repay such loaned amounts. In the event that our initial 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 $1,500,000 of such loans may be convertible into private units at a price
of $10.00 per unit, at the option of the lender. The units would be identical to the private units. Except as set forth above, the terms
of such loans, if any, have not been determined and no written agreements exist with respect to such loans. Prior to the completion of
our initial Business Combination, we do not expect to seek loans from parties other than our sponsor or an affiliate of our sponsor as
we do not believe third parties will be willing to loan such funds and provide a waiver against any and all rights to seek access to
funds in our trust account.
As
of June 30, 2026, the Company had cash of $1,406,691 and working capital of $1,563,984.
Subsequent
to the consummation of the Initial Public Offering, the Company’s liquidity has been satisfied through the net proceeds from the
consummation of the Initial Public Offering and the Private Placement held outside of the Trust Account. In addition, in order to finance
transaction costs in connection with a Business Combination, the Sponsor or an affiliate of the Sponsor, or certain of the Company’s
officers and directors may, but are not obligated to, provide the Company Working Capital Loans.
Based
on the foregoing, management believes that the Company will have sufficient working capital and borrowing capacity to meet its needs
through the earlier of the consummation of a Business Combination or one year from this filing. Over this time period, the Company will
be using the funds held outside of the Trust Account for paying existing accounts payable, identifying and evaluating prospective initial
Business Combination candidates, performing due diligence on prospective target businesses, paying for travel expenditures, selecting
the target business to merge with or acquire, and structuring, negotiating and consummating the Business Combination.
Off-Balance
Sheet Arrangements; Commitments and Contractual Obligations
As
of June 30, 2026, we did not have any off-balance sheet arrangements as defined in Item 303(a)(4)(ii) of Regulation S-K and did not have
any commitments or contractual obligations, other than an agreement to pay our sponsor or its affiliate up to a monthly fee of $15,000
for office space, administrative and support services. We began incurring these fees on February 25, 2026 and will continue to incur
these fees monthly until the earlier of the completion of the Business Combination and our liquidation.
Critical
Accounting Estimates
We
prepare our unaudited condensed financial statements in accordance with U.S. generally accepted accounting principles, which require
our management to make estimates that affect the reported amounts of assets and liabilities and disclosure of contingent assets and
liabilities at the balance sheet dates, as well as the reported amounts of revenues and expenses during the reporting periods. To
the extent that there are material differences between these estimates and actual results, our financial condition or results of
operations would be affected. We base our estimates on our own historical experience and other assumptions that we believe are
reasonable after taking into account our circumstances and expectations for the future based on available information. We evaluate
these estimates on an ongoing basis. We had the following critical accounting estimates: fair value of rights and over-allotment option.
17
Risks
and Uncertainties
Various
social and political circumstances in the U.S. and around the world (including wars and other forms of conflict, including the war with
Iran and trade tensions between the United States and China, and other uncertainties regarding actual and potential shifts in the U.S.
and foreign, trade, economic and other policies with other countries, terrorist acts, security operations and catastrophic events such
as fires, floods, earthquakes, tornadoes, hurricanes and global health epidemics), may contribute to increased market volatility and
economic uncertainties or deterioration in the U.S. and worldwide. Specifically, the conflict between Russia and Ukraine, and the rising
conflicts with Iran and elsewhere in the Middle East, and resulting market volatility could adversely affect the Company’s ability
to complete a Business Combination. In response to the conflict between Russia and Ukraine, the U.S. and other countries have imposed
sanctions or other restrictive actions against Russia. The war with Iran has resulted in spikes in fuel prices, among other consequences.
Any of the above factors, including sanctions, export controls, tariffs, trade wars and other governmental actions, could have a material
adverse effect on the Company’s ability to complete an initial Business Combination and the value of the Company’s securities.
The unaudited condensed financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Item
3. Quantitative and Qualitative Disclosures About Market Risk
The
net proceeds of our initial public offering and the sale of the private units held in the trust account are held as cash (including in
interest bearing demand deposits) or 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 which invest only in direct U.S. government
treasury obligations. Due to the short-term nature of these investments, we believe there will be no associated material exposure to
interest rate risk.
Item
4. Controls and Procedures .
Disclosure
Controls and Procedures
Disclosure
controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in our
reports filed or submitted under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), is recorded, processed,
summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission. Disclosure
controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed
in our reports filed or submitted under the Exchange Act is accumulated and communicated to our management, including our Chief Executive
Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.
As
required by Rules 13a-15 and 15d-15 under the Exchange Act, our Chief Executive Officer and Chief Financial Officer carried out an evaluation
of the effectiveness of the design and operation of our disclosure controls and procedures as of June 30, 2026. Based upon their evaluation,
our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e)
and 15d-15(e) under the Exchange Act) were effective.
Changes
in Internal Control over Financial Reporting
During
our most recently completed fiscal quarter, there has been no change in our internal control over financial reporting that has materially
affected, or is reasonably likely to materially affect, our internal control over financial reporting.
Inherent
Limitations on Effectiveness of Controls
The
effectiveness of any system of internal control over financial reporting, including ours, is subject to inherent limitations, including
the exercise of judgment in designing, implementing, operating, and evaluating the controls and procedures, and the inability to eliminate
misconduct completely. Accordingly, in designing and evaluating the disclosure controls and procedures, management recognizes that any
system of internal control over financial reporting, including ours, no matter how well designed and operated, can only provide reasonable,
not absolute assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures must
reflect the fact that there are resource constraints, and that management is required to apply its judgment in evaluating the benefits
of possible controls and procedures relative to their costs. Moreover, projections of any evaluation of effectiveness to future periods
are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the
policies or procedures may deteriorate. We intend to continue to monitor and upgrade our internal controls as necessary or appropriate
for our business but cannot assure you that such improvements will be sufficient to provide us with effective internal control over financial
reporting.
18
PART
II
OTHER
INFORMATION
Item
1. Legal Proceedings.
None
Item
1A. Risk Factors.
Not
required for a smaller reporting company.
Item
2. Unregistered Sales of Equity Securities and Use of Proceeds.
None
For
a description of the use of the proceeds generated in the Company’s initial public offering and from the sale of the Company’s privately placed Units, see Part I, Item 2 of this Quarterly
Report on Form 10-Q.
Item
3. Defaults Upon Senior Securities.
None.
Item
4. Mine Safety Disclosures.
Not
applicable.
Item
5. Other Information.
During
the three months ended June 30, 2026, no director or officer, as defined in Rule 16a-1(f) under the Securities Exchange Act of 1934,
as amended, of the Company adopted or terminated a “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement,”
as each term is defined in Item 408(a) of Regulation S-K.
19
Item
6. Exhibits
Exhibit
No.
Description
3.1
Memorandum and Articles of Association. (2)
3.2
Amended and Restated Memorandum and Articles of Association. (1)
4.1
Specimen Unit Certificate. (2)
4.2
Specimen Class A Ordinary Share Certificate. (2)
4.3
Specimen Rights Certificate. (2)
4.4
Rights Agreement dated February 25, 2026 between VStock Transfer and ClearThink 1 Acquisition Corp. (1)
4.5
Description of Registered Securities (3)
31.1
Certification of the Principal Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2
Certification of the Principal Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1
Certification of the Principal Executive Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2
Certification of the Principal Financial Officer pursuant to 18 U.S.C. 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 (Embedded as Inline XBRL document and contained in Exhibit 101).
(1)
Incorporated by reference
to the Company’s Current Report on Form 8-K, filed with the SEC on February 27, 2026.
(2)
Incorporated by reference
to Amendment No. 2 to the Company’s Registration Statement on Form S-1/A (File No. 333-292967), filed with the SEC on February
12, 2026.
(3)
Incorporated by reference
to the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2025, filed with the SEC on March 31, 2026
20
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned, thereunto duly authorized.
August
17, 2026
CLEARTHINK 1 ACQUISITION CORP.
By:
/s/
William Brock
Name:
William Brock
Title:
Chief Executive Officer (Principal Executive Officer)
By:
/s/
Thomas Zipser
Name:
Thomas Zipser
Title:
Chief Financial Officer (Principal Financial Officer)
21
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.