Item 9A. Controls and Procedures
Item 9A. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Disclosure controls are procedures that are designed
with the objective of ensuring that information required to be disclosed in our reports filed under the Exchange Act, such as this Report,
is recorded, processed, summarized, and reported within the time period specified in the SEC’s rules and forms. Disclosure controls
are also designed with the objective of ensuring that such information is accumulated and communicated to our management, including the
chief executive officer and chief financial officer, as appropriate to allow timely decisions regarding required disclosure. Our management
evaluated, with the participation of our chief executive officer and chief financial officer (our “certifying officers”),
the effectiveness of our disclosure controls and procedures as of December 31, 2024, pursuant to Rule 13a-15(b) under the Exchange Act.
Based upon that evaluation, our certifying officers concluded that, as of December 31, 2024, our disclosure controls and procedures were
effective.
We do not expect that our disclosure controls
and procedures will prevent all errors and all instances of fraud. Disclosure controls and procedures, no matter how well conceived and
operated, can provide only reasonable, not absolute, assurance that the objectives of the disclosure controls and procedures are met.
Further, the design of disclosure controls and procedures must reflect the fact that there are resource constraints, and the benefits
must be considered relative to their costs. Because of the inherent limitations in all disclosure controls and procedures, no evaluation
of disclosure controls and procedures can provide absolute assurance that we have detected all our control deficiencies and instances
of fraud, if any. The design of disclosure controls and procedures also is based partly on certain assumptions about the likelihood of
future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.
Management’s Report on Internal Controls
Over Financial Reporting
This Annual Report on Form 10-K does not include
a report of management’s assessment regarding internal control over financial reporting or an attestation report of our independent
registered public accounting firm due to a transition period established by rules of the SEC for newly public companies.
Changes in Internal Control over Financial
Reporting
There were no changes in our internal control
over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) of the Exchange Act) during the most recent fiscal
quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Item 9B. Other Information
None .
Item 9C. Disclosure Regarding Foreign
Jurisdictions that Prevent Inspections.
Not applicable.
60
PART III
Item 10. Directors, Executive Officers
and Corporate Governance
Directors and Executive Officers
Our directors and officers are as follows:
Name
Age
Title
Andrea Bernatova
43
Chief Executive Officer and Chairman
Nader Daylami
36
Chief Financial Officer
Diaco Aviki
51
Director
Tyler Crabtree
48
Director
Lynn A. Peterson
71
Director
Philip Rajan
40
Vice President, M&A and Strategy
Andrea
“Andrejka” Bernatova serves as our Chief Executive Officer and as a member of the board of directors. She
currently serves as a director at Salt Creek Midstream LLC, a midstream services provider, and at Regenerate Technology Global, Inc. Ms.
Bernatova was the Chief Executive Officer of ESGEN Acquisition Corporation (“ESGEN”), a SPAC formed in 2021. ESGEN merged
with Sunergy Renewables, LLC, a provider of residential solar energy systems, other energy efficient equipment and related services, in
March 2024 and was renamed Zeo Energy Corp. Ms. Bernatova served as the CFO and Senior Advisor of Enchanted Rock Energy, a resiliency
microgrid company from 2019 to 2021. From 2018 to 2019, she was the CFO of Goodnight Midstream, one of the largest midstream water infrastructure
companies in the U.S. Prior to Goodnight, Ms. Bernatova was the co-founder, EVP and CFO of Core Midstream, a venture infrastructure
platform, from 2016 to 2018. Ms. Bernatova started her corporate career as the Vice President of Finance and Investor Relations at PennTex
Midstream Partners (NA: PTXP) from 2014 to 2016. At PennTex, she was part of the management team which started the company, grew the platform
significantly ultimately leading to an initial public offering in 2015 and successfully exited the company via a sale to Energy Transfer
Partners, L.P. (NYSE: ET) and Eagle Claw Midstream in 2016. Prior to her corporate and entrepreneurial experiences, Ms. Bernatova was
an investment banker at Morgan Stanley and Credit Suisse in New York and Houston and served in investment roles at The Blackstone
Group in New York and at Mubadala Development Company, ~$250B Abu Dhabi investment fund, based in the United Arab Emirates, where
she focused primarily on transactions in the renewable sector under the partnership with Masdar. Ms. Bernatova received her A.B. in Government
from Harvard University with a Citation in Spanish. We believe Ms. Bernatova’s extensive knowledge of the energy industry, as well
as her substantial business, leadership and management experience, brings important and valuable skills to our board of directors.
Nader
Daylami serves as our Chief Financial Officer. He currently serves as a director at CarbonPath, Inc. (“CarbonPath”),
a company offering industrial credit solutions to mitigate greenhouse gas emissions within the energy and industrial sectors. Mr. Daylami
was the Chief Financial Officer of ESGEN, a SPAC formed in 2021. ESGEN merged with Sunergy Renewables, LLC, a provider of residential
solar energy systems, other energy efficient equipment and related services, in March 2024 and was renamed Zeo Energy Corp. Prior
to ESGEN, Mr. Daylami served as the Executive Vice President, Finance & Business Development, of Bruin E&P Partners,
LLC (“Bruin”), a North American focused upstream oil and gas operator with over 400 operated wells in North Dakota. Mr. Daylami
was part of the management team that founded Bruin in 2015, joining as Director of Finance. At Bruin, he and the management team grew
the company significantly via acquisition and organic growth ultimately leading to an exit via a sale to Enerplus Corporation (NYSE: ERF)
in 2021. Prior to his time at Bruin, Mr. Daylami served in multiple strategic and commercial roles at Ursa Resources Group II LLC,
an upstream oil and gas company focused on oil exploration in the East Texas Eagle Ford shale and natural gas production in western Colorado.
Mr. Daylami began his career as an investment banker at Morgan Stanley focused on mergers and acquisitions and capital markets in
the energy sector. Mr. Daylami holds bachelor degrees in Economics & Mathematics from the University of California, San
Diego .
Diaco
Aviki serves as a member of the board of directors. Mr. Aviki is currently the President, the Chief Executive Officer, and a board member of BayoTech, Inc. (“BayoTech”).
Mr. Aviki joined Crestwood Midstream Partners LP (“Crestwood”) in 2017 as Chief Operating Officer, Business Development
and Commercial Operations for the Gathering and Processing Division, located in Houston, Texas. In this role, Mr. Aviki led Crestwood’s
gathering and processing business development activities and strategy development. Crestwood was sold to Energy Transfer LP (“Energy
Transfer”) at a valuation of $7.1 billion in November 2023. Mr. Aviki began his career with ExxonMobil Corporation (“ExxonMobil”)
in 1995, where he held various domestic and international positions in their downstream, chemicals, and gas marketing business units.
Mr. Aviki led the ExxonMobil gas marketing team involved with the commissioning of the ExxonMobil Golden Pass LNG Terminal where
it successfully completed a re-gassified LNG send-out (a process of sending LNG at high-pressure to an onshore pipeline) prior to joining
BHP Group Limited (“BHP”). At BHP, Mr. Aviki initially served as the Atlantic Basin Marketing Manager, integrating the
shale acquisitions from Petrohawk Energy Corporation and Chesapeake Energy Corporation. Prior to joining Crestwood, Mr. Aviki served
as the President of various midstream assets at BHP and led their commercial efforts. Mr. Aviki has a B.S. in Chemical Engineering
from Auburn University and has an M.B.A. in Finance from the University of Texas. He is an advisory board member for the Engineering College
and Chemical Engineering Department at Auburn University. We believe Mr. Aviki’s years of experience and first-hand knowledge
of the energy industry qualify him to bring valuable and needed skills to our board of directors .
61
Tyler
Crabtree serves as a member of the board of directors and chairman of the audit committee. Mr. Crabtree has more
than 25 years of experience in finance, investments and operations primarily focused on energy and commodities industries. He currently
is the CEO of CarbonPath, a company offering industrial credit solutions to mitigate greenhouse gas emissions within the energy and industrial
sectors. Prior to forming CarbonPath, he launched, grew and sold Bruin, a North American focused upstream oil and gas operator with over
400 operated wells in North Dakota between 2015-2021, where he served on the executive team as Chief Financial Officer. At Bruin,
he was responsible for all aspects of finance and accounting including business strategy and planning, financial modeling and reporting,
capital raising, midstream commercial operations, insurance, and commodity and interest rate risk management. Prior to Bruin, Mr. Crabtree
served as CFO of Ursa Resources Group II LLC, an upstream oil and gas company focused on oil exploration in the East Texas Eagle
Ford shale and natural gas production in western Colorado, from 2010 until 2015. Before his time in leadership at Ursa, Mr. Crabtree
worked at Denham Capital, an energy and commodity focused private equity firm, where he focused on energy services, commodity processing
and midstream investments. He began his energy career as an associate at El Paso Corporation in 2001 before joining Jefferies, Randall &
Dewey Ltd as an investment banker in 2004. During that time, he worked on the San Fernando Pipeline JV between Petroleos Mexicanos and
El Paso Corporation and on numerous power investments in Alberta Canada. Mr. Crabtree holds a bachelor’s degree in History
of Science from Princeton University. We believe Mr. Crabtree’s extensive experience in the energy industry, as well as his
past executive leadership and management roles, brings valuable skills to our board of directors .
Lynn
A. Peterson serves as a member of the board of directors. Mr. Peterson is a seasoned industry professional with more
than 40 years of experience in the oil and gas sector. Mr. Peterson held the position of Executive Chairman of the Board at
Chord Energy Corporation (NYSE: CHRD) from July 2022 through December 2023. He served as a director of Denbury Inc. (“Denbury”)
from 2017 until its acquisition by ExxonMobil in November 2023 and as a director of PDC Energy (Nasdaq: PDCE), prior to its merger
with Chevron Corporation. Mr. Peterson brought valuable insights to the different company’s operations, strategy, and business
management. As a former CEO of an oil and gas company, Mr. Peterson’s brings extensive industry knowledge and leadership skills
to our board of directors. Mr. Peterson previously served as President, Chief Executive Officer and a director of Whiting Petroleum
Corporation (NYSE: WLL) from September 2020 until its merger with Oasis Petroleum, Inc. in July 2022, forming Chord Energy Corporation.
Prior to Whiting, Mr. Peterson was Chairman of the Board, Chief Executive Officer, and President of SRC Energy from 2015 to 2020,
until the closing of its merger with PDC Energy. Before SRC, Mr. Peterson was a co-founder of Kodiak Oil & Gas Corporation,
serving as a director from 2001 to 2014; President and Chief Executive Officer from 2002 to 2014; and Chairman of the Board from 2011
to 2014 until its acquisition by Whiting Petroleum Corporation in December 2014. Mr. Peterson graduated from the University
of Northern Colorado with a Bachelor of Science in Accounting. We believe his expertise will assist our board in making informed decisions
focused on sustainable growth and success .
Philip
Rajan serves as our Vice President of M&A and Strategy upon commencement of the trading of our Units on the Nasdaq.
Mr. Rajan was a Senior Vice President at Intrepid Financial Partners, a leading energy merchant bank (“Intrepid”), from October
2021 to May 2023. Prior to Intrepid, Mr. Rajan was a Vice President at Credit Suisse from August 2015 to September 2021, where he focused
on advising Upstream and Oilfield Service clients on a range of strategic advisory, M&A, and capital markets transactions. Before
that, Mr. Rajan held roles in the energy groups of KeyBanc Capital Markets and Duff & Phelps, where he began his career. In total,
Mr. Rajan has over 15 years of experience and has advised and managed over 35 transactions for an aggregate deal value of over $75 billion.
Mr. Rajan holds a bachelor degree in Finance from the University of Texas at Austin and is also a CFA charter holder .
Number and Terms of Office of Officers and
Directors
Our board of directors consists of five members.
Prior to the closing of our initial business combination, only holders of our Class B ordinary shares will be entitled to vote on the
appointment and removal of directors or continuing our Company in a jurisdiction outside the Cayman Islands (including any special resolution
required to amend our constitutional documents or to adopt new constitutional documents, in each case, as a result of our approving a
transfer by way of continuation in a jurisdiction outside the Cayman Islands). Holders of our public shares will not be entitled to vote
on such matters during such time. These provisions of our amended and restated memorandum and articles of association relating to these
rights of holders of Class B ordinary shares may be amended by a special resolution passed by the affirmative vote of at least 90% (or,
where such amendment is proposed in respect of the consummation of our initial business combination, two-thirds) of the votes cast by
such shareholders as, being entitled to do so, vote in person or, where proxies are allowed, by proxy at the applicable general meeting
of the Company. In accordance with Nasdaq corporate governance requirements, we are not required to hold an annual general meeting until
one year after our first fiscal year end following our listing on Nasdaq.
62
Our officers are appointed by the board of directors
and serve at the discretion of the board of directors, rather than for specific terms of office. Our board of directors is authorized
to appoint officers as it deems appropriate pursuant to our amended and restated memorandum and articles of association.
Committees of the Board of Directors
Our board of directors has two standing committees:
an audit committee and a compensation committee. The rules of Nasdaq and Rule 10A-3 of the Exchange Act require that the audit committee
of a listed company be comprised solely of independent directors. Each committee operates under a charter that has been approved by our
board and has the composition and responsibilities described below. The charter of each committee is available on our website.
Audit Committee
Tyler Crabtree, Diaco Aviki and Lynn A. Peterson
serve as the members of our audit committee. Under the Nasdaq listing standards and applicable SEC rules, we are required to have three
members of the audit committee, all of whom must be independent. Tyler Crabtree, Diaco Aviki and Lynn A. Peterson are each independent.
Tyler Crabtree serves as the chairman of the audit
committee. Each member of the audit committee is financially literate and our board of directors has determined that qualifies as an “audit
committee financial expert” as defined in applicable SEC rules.
We have adopted an audit committee charter, which
details the principal functions of the audit committee, including:
● assisting board oversight of (1) the integrity of our financial statements, (2) our compliance with legal
and regulatory requirements, (3) our independent registered public accounting firm’s qualifications and independence, and (4) the
performance of our internal audit function and independent registered public accounting firm; the appointment, compensation, retention,
replacement, and oversight of the work of the independent registered public accounting firm and any other independent registered public
accounting firm engaged by us;
● pre-approving all audit and non-audit services to be provided by the independent registered public accounting
firm or any other registered public accounting firm engaged by us, and establishing pre-approval policies and procedures; reviewing and
discussing with the independent registered public accounting firm all relationships the independent registered public accounting firm
have with us in order to evaluate their continued independence;
● setting clear policies for audit partner rotation in compliance with applicable laws and regulations;
obtaining and reviewing a report, at least annually, from the independent registered public accounting firm describing (1) the independent
registered public accounting firm’s internal quality-control procedures and (2) any material issues raised by the most recent internal
quality-control review, or peer review, of the independent registered public accounting firm, or by any inquiry or investigation by governmental
or professional authorities, within the preceding five years respecting one or more independent audits carried out by the firm and any
steps taken to deal with such issues;
● meeting to review and discuss our annual audited financial statements and quarterly financial statements
with management and the independent registered public accounting firm, including reviewing our specific disclosures under “Management’s
Discussion and Analysis of Financial Condition and Results of Operations”; reviewing and approving any related party transaction
required to be disclosed pursuant to Item 404 of Regulation S-K promulgated by the SEC prior to us entering into such transaction; and
● reviewing with management, the independent registered public accounting firm, and our legal advisors,
as appropriate, any legal, regulatory or compliance matters, including any correspondence with regulators or government agencies and any
employee complaints or published reports that raise material issues regarding our financial statements or accounting policies and any
significant changes in accounting standards or rules promulgated by the Financial Accounting Standards Board, the SEC or other regulatory
authorities.
63
Compensation Committee
The members of our compensation committee are
Lynn A. Peterson and Diaco Aviki, who serves as chair of the compensation committee. Under the Nasdaq listing standards and applicable
SEC rules, we are required to have a compensation committee of at least two members, all of whom must be independent. Lynn A. Peterson
and Diaco Aviki are each independent. We have adopted a compensation committee charter, which will detail the principal functions of the
compensation committee, including:
● reviewing and approving on an annual basis the corporate goals and objectives relevant to our chief executive
officer’s compensation, evaluating our chief executive officer’s performance in light of such goals and objectives and determining
and approving the remuneration (if any) of our chief executive officer’s based on such evaluation;
● reviewing and making recommendations to our board of directors with respect to the compensation, and any
incentive compensation and equity based plans that are subject to board approval of all of our other officers;
● reviewing our executive compensation policies and plans;
● implementing and administering our incentive compensation equity-based remuneration plans;
● assisting management in complying with our proxy statement and annual report disclosure requirements;
● approving all special perquisites, special cash payments and other special compensation and benefit arrangements
for our executive officers and employees;
● producing a report on executive compensation to be included in our annual proxy statement; and
● reviewing, evaluating and recommending changes, if appropriate, to the remuneration for directors.
The charter also provides that the compensation
committee may, in its sole discretion, retain or obtain the advice of a compensation consultant, legal counsel or other adviser and will
be directly responsible for the appointment, compensation and oversight of the work of any such adviser. However, before engaging or receiving
advice from a compensation consultant, external legal counsel or any other adviser, the compensation committee will consider the independence
of each such adviser, including the factors required by Nasdaq and the SEC.
Nominating and Corporate Governance Committee
We do not have a standing nominating committee
though we intend to form a corporate governance and nominating committee as and when required to do so by law or Nasdaq rules. In accordance
with Rule 5605(e)(2) of the Nasdaq rules, a majority of the independent directors may recommend a director nominee for selection by our
board of directors. Our board of directors believes that the independent directors can satisfactorily carry out the responsibility of
properly selecting or approving director nominees without the formation of a standing nominating committee. The directors who will participate
in the consideration and recommendation of director nominees are Diaco Aviki, Tyler Crabtree and Lynn A. Peterson. In accordance with
Rule 5605(e)(1)(A) of the Nasdaq rules, all such directors are independent. As there is no standing nominating committee, we do not have
a nominating committee charter in place.
64
Compensation Committee Interlocks and Insider
Participation
None of our executive officers currently serves,
or in the past year has served, as a member of the compensation committee of any entity that has one or more executive officers serving
on our board of directors.
Code of Ethics
We have adopted a Code of Ethics applicable to
our directors, officers and employees. We have filed a copy of our Code of Ethics as an exhibit to this Annual Report. Our Code of Ethics
is also posted on our website located at https://dynamix-corp.com. If we make any amendments to our Code of Ethics other than technical,
administrative or other non-substantive amendments, or grant any waiver, including any implicit waiver, from a provision of the Code of
Ethics applicable to our principal executive officer, principal financial officer, principal accounting officer or controller or persons
performing similar functions requiring disclosure under applicable SEC or Nasdaq rules, we will disclose the nature of such amendment
or waiver in a Current Report on Form 8-K.
Insider Trading Policy
Our Code of Ethics includes insider trading policy
and procedures governing the purchase, sale, and other transactions in our Company’s securities by the Company’s directors,
officers, and employees that we believe are reasonably designed to promote compliance with insider trading laws, rules, and regulations
and Nasdaq listing standards.
Conflicts of Interest
Under Cayman Islands law, directors and officers
owe the following fiduciary duties:
● duty to act in good faith in what the director or officer believes to be in the best interests of the
company as a whole;
● duty to exercise powers for the purposes for which those powers were conferred and not for a collateral
purpose;
● duty to not improperly fetter the exercise of future discretion;
● duty to exercise authority for the purpose for which it is conferred and a duty to exercise powers fairly
as between different sections of shareholders;
● duty not to put themselves in a position in which there is a conflict between their duty to the company
and their personal interests; and
● duty to exercise independent judgment.
In addition to the above, directors also owe a duty
of care which is not fiduciary in nature. This duty has been defined as a requirement to act as a reasonably diligent person having both
the general knowledge, skill and experience that may reasonably be expected of a person carrying out the same functions as are carried
out by that director in relation to the company and the general knowledge, skill and experience of that director.
As set out above, directors have a duty not to put
themselves in a position of conflict and this includes a duty not to engage in self-dealing, or to otherwise benefit as a result of their
position at the expense of the Company. However, in some instances what would otherwise be a breach of this duty can be forgiven and/or
authorized in advance by the shareholders provided that there is full disclosure by the directors. This can be done by way of permission
granted in the amended and restated memorandum and articles of association or alternatively by shareholder approval at general meetings.
Each of our officers and directors presently has, and any of them in the future may have additional, fiduciary, contractual or other obligations
or duties to one or more other entities pursuant to which such officer or director is or will be required to present a business combination
opportunity to such entities. Accordingly, if any of our officers or directors becomes aware of a business combination opportunity which
is suitable for an entity to which he or she has then current fiduciary or contractual obligations, he or she will honor his or her fiduciary
or contractual obligations to present such business combination opportunity to such other entity, subject to their fiduciary duties under
Cayman Islands law. Our amended and restated memorandum and articles of association provide that, to the fullest extent permitted by law:
(i) no individual serving as a director or an officer, among other persons, shall have any duty, except and to the extent expressly assumed
by contract, to refrain from engaging directly or indirectly in the same or similar business activities or lines of business as us, and
(ii) we renounce any interest or expectancy in, or in being offered an opportunity to participate in, any potential transaction or matter
which (a) may be a corporate opportunity for any director or officer, on the one hand, and us, on the other or (b) the presentation of
which would breach an existing legal obligation of a director or officer to any other entity. We do not believe, however, that the fiduciary
duties or contractual obligations of our officers or directors will materially affect our ability to complete our initial business combination,
because the entities to which our officers and directors owe fiduciary duties or contractual obligations (as described below) are not
themselves in the business of engaging in business combinations.
65
Below is a table summarizing
the entities to which our officers and directors currently have fiduciary duties or contractual obligations
Individual (1)
Entity
Entity’s Business
Affiliation
Andrea Bernatova
Salt Creek Midstream LLC
Oil & Gas (Midstream)
Director
Regenerate Technology Global, Inc.
Battery Technology
Director
Nader Daylami
CarbonPath, Inc.
Software (Greenhouse gas emissions)
Director
Diaco Aviki
BayoTech, Inc.
Oil & Gas
Chief Executive Officer
Tyler Crabtree
CarbonPath, Inc.
Software (Greenhouse gas emissions)
Chief Executive Officer
Lynn A. Peterson
Chord Energy Corporation
Oil & Gas
Chairman
Philip Rajan
Thornhill Oaks Capital LLC
Financial Services
Managing Member
(1) Each individual listed has a fiduciary duty with respect to each of the listed entities opposite from
his/her name.
In addition, our sponsor and
our officers and directors may sponsor or form other special purpose acquisition companies similar to ours or may pursue other business
or investment ventures during the period in which we are seeking an initial business combination. As a result, our sponsor, officers and
directors could have conflicts of interest in determining whether to present business combination opportunities to us or to any other
special purpose acquisition company with which they may become involved. Any such companies, businesses or investments may present additional
conflicts of interest in pursuing an initial business combination target. However, we do not believe that any such potential conflicts
would materially affect our ability to complete our initial business combination.
Potential investors should
also be aware of the following other potential conflicts of interest:
● Our officers and directors are not required to, and will not,
commit their full time to our affairs, which may result in a conflict of interest in allocating their time between our operations and
our search for a business combination and their other businesses. We do not intend to have any full-time employees prior to the completion
of our initial business combination. Each of our officers is engaged in several other business endeavors for which he may be entitled
to substantial compensation, and our officers are not obligated to contribute any specific number of hours per week to our affairs.
● Our initial shareholders purchased founder shares prior to
the closing of our initial public offering and purchased private placement warrants in a transaction that closed simultaneously with
the closing of our initial public offering. Our sponsor, officers and directors have entered into a letter agreement with us, pursuant
to which they have agreed to waive their redemption rights with respect to their founder shares and public shares in connection with
the completion of our initial business combination. Additionally, our sponsor, officers and directors have agreed to waive their rights
to liquidating distributions from the trust account with respect to their founder shares if we fail to complete our initial business
combination within the prescribed time frame, although they will be entitled to liquidating distributions from assets outside the trust
account. If we do not complete our initial business combination within the prescribed time frame, the private placement warrants will
expire worthless. Furthermore, our sponsor, officers and directors have agreed not to transfer, assign or sell any of their founder shares
and any Class A ordinary shares issuable upon conversion thereof until the earlier to occur of: (i) one year after the completion
of our initial business combination and (ii) the date following the completion of our initial business combination on which we complete
a liquidation, merger, share exchange or other similar transaction that results in all of our shareholders having the right to exchange
their ordinary shares for cash, securities or other property. Notwithstanding the foregoing, if the closing price of our Class A
ordinary shares equals or exceeds $12.00 per share (as adjusted for share sub-divisions, share capitalizations, reorganizations, recapitalizations
and the like) for any 20 trading days within any 30-trading day period commencing at least 150 days after our initial
business combination, the founder shares will be released from the lockup. The private placement warrants (including the Class A
ordinary shares issuable upon exercise of the private placement warrants) will not be transferable until 30 days following the completion
of our initial business combination. Because each of our officers and directors will own ordinary shares or warrants directly or indirectly,
they may have a conflict of interest in determining whether a particular target business is an appropriate business with which to effectuate
our initial business combination.
66
● Our officers and directors may have a conflict of interest
with respect to evaluating a particular business combination if the retention or resignation of any such officers and directors was included
by a target business as a condition to any agreement with respect to our initial business combination.
● Our sponsor paid only a nominal aggregate purchase price of
$25,000 for the founder shares, or approximately $0.004 per share. Accordingly, our management team, which owns interests in our sponsor,
may be more willing to pursue a business combination with a riskier or less-established target business than would be the case if our
sponsor had paid the same per share price for the founder shares as our public shareholders paid for their public shares.
● Our sponsor agreed to loan us up to $300,000 to be used for
a portion of the expenses of our initial public offering. In the event our sponsor or members of our management team provide additional
loans to us to finance transaction costs and/or incur expenses on our behalf in connection with an initial business combination, such
persons may have a conflict of interest in determining whether a particular target business is an appropriate business with which to
effectuate our initial business combination as such loans may not be repaid and/or such expenses may not be reimbursed unless we consummate
such business combination.
● Our officers, independent directors, advisors or their affiliates
may be paid consulting, success, or finder fees upon the successful completion of our initial business combination.
● In the event that we seek to complete our initial business
combination with a company that is affiliated with our sponsor, officers or directors (or their respective affiliates or related entities),
we, or a committee of independent directors, will obtain an opinion from an independent investment banking firm or another independent
firm that commonly renders valuation opinions for the type of company we are seeking to acquire or from an independent accounting firm
that our initial business combination is fair to our Company from a financial point of view. We are not required to obtain such an opinion
in any other context.
● We entered into an advisory services agreement with Volta,
which is an affiliate of our sponsor owned and controlled by Andrea Bernatova and Nader Daylami, our chief executive officer and chief
financial officer, respectively. Pursuant to the advisory services agreement, we will pay Volta an annual fee, payable on a monthly basis, until the consummation of a
business combination. We will also reimburse the service provider and its affiliates for certain costs and expenses incurred in favor
of third parties. Such annual fee, together with any reimbursement, shall not exceed the Cap.
Members of our management team directly or indirectly own our founders
shares, Class A ordinary shares and/or private placement warrants, and, accordingly, may have a conflict of interest in determining
whether a particular target business is an appropriate business with which to effectuate our initial business combination. In particular,
because the founder shares were purchased at approximately $0.004 per share, the holders of our founder shares (including members of our
management team that directly or indirectly own founder shares) could make a substantial profit after our initial business combination
even if our public shareholders lose money on their investment as a result of a decrease in the post-combination value of their ordinary
shares (after accounting for any adjustments in connection with an exchange or other transaction contemplated by the business combination).
67
We are not prohibited from pursuing an initial business combination
with a company that is affiliated with our sponsor, officers, directors or advisors (or their respective affiliates or related entities).
In the event that we seek to complete our initial business combination with a company that is affiliated (as defined in our amended and
restated memorandum and articles of association) with our sponsor, officers, directors or advisors (or their respective affiliates or
related entities), we, or a committee of independent directors, will obtain an opinion from an independent investment banking firm or
another independent firm that commonly renders valuation opinions for the type of company we are seeking to acquire or from an independent
accounting firm that our initial business combination is fair to our Company from a financial point of view. We are not required to obtain
such an opinion in any other context.
Prior to or in connection with the completion of our initial business
combination, there may be payment by the Company to our officers, independent directors, advisors, or their respective affiliates, of
a finder’s fee, advisory fee, consulting fee or success fee for any services they render in order to effectuate the completion of
our initial business, which, if made prior to the completion of our initial business combination, will be paid from funds held outside
the trust account, including permitted withdrawals from the trust account.
We cannot assure you that any of the above-mentioned conflicts will
be resolved in our favor.
In the event that we submit our initial business combination to our
public shareholders for a vote, our sponsor, officers and directors have agreed to vote their founder shares, and they and the other members
of our management team have agreed to vote their founder shares and any shares purchased during or after the offering in favor of our
initial business combination.
Limitation on Liability and Indemnification
of Officers and Directors
Cayman Islands law does not limit the extent to which a company’s
memorandum and articles of association may provide for indemnification of officers and directors, except to the extent any such provision
may be held by the Cayman Islands courts to be contrary to public policy, such as to provide indemnification against willful default,
willful neglect, actual fraud or the consequences of committing a crime. Our amended and restated memorandum and articles of association
will provide that our officers and directors will be indemnified by us to the fullest extent permitted by law, as it now exists or may
in the future be amended, including for any liability incurred in their capacities as such, except through their own actual fraud, willful
default or willful neglect. We expect to purchase a policy of directors’ and officers’ liability insurance that insures our
officers and directors against the cost of defense, settlement or payment of a judgment in some circumstances and insures us against our
obligations to indemnify our officers and directors.
Our officers and directors have agreed, and any persons who may become
officers or directors prior to the initial business combination will agree, to waive any right, title, interest or claim of any kind in
or to any monies in the trust account, and to waive any right, title, interest or claim of any kind they may have in the future as a result
of, or arising out of, any services provided to us and will not seek recourse against the trust account for any reason whatsoever (except
to the extent they are entitled to funds from the trust account due to their ownership of public shares). Accordingly, any indemnification
provided will only be able to be satisfied by us if (i) we have sufficient funds outside of the trust account or (ii) we consummate
an initial business combination.
Our indemnification obligations may discourage shareholders from bringing
a lawsuit against our officers or directors for breach of their fiduciary duty. These provisions also may have the effect of reducing
the likelihood of derivative litigation against our officers and directors, even though such an action, if successful, might otherwise
benefit us and our shareholders. Furthermore, a shareholder’s investment may be adversely affected to the extent we pay the costs
of settlement and damage awards against our officers and directors pursuant to these indemnification provisions.
We believe that these provisions, the insurance and the indemnity agreements
are necessary to attract and retain talented and experienced officers and directors.
68
Item 11. Executive Compensation
None of our executive officers or directors have
received any cash compensation for services rendered to us. Other than quarterly audit committee review of such reimbursements or payments,
we do not expect to have any additional controls in place governing our reimbursement or payments to our directors and executive officers
for their out-of-pocket expenses incurred in connection with our activities on our behalf in connection with identifying and consummating
an initial business combination.
We are not prohibited from paying any fees (including
advisory fees), reimbursements or cash payments to our sponsor, officers or directors, or our or their affiliates, for services rendered
to us prior to or in connection with the completion of our initial business combination, including the following payments, all of which,
if made prior to the completion of our initial business combination, will be paid from funds held outside the trust account or pursuant
to permitted withdrawals:
● Repayment of up to an aggregate of $300,000 in loans made to us by our sponsor to cover offering-related
and organizational expenses;
● Reimbursement for utilities and secretarial and administrative support made available to us by Volta,
an affiliate of our sponsor, which is owned and controlled by Andrea Bernatova and Nader Daylami, our chief executive officer and chief
financial officer, in an amount equal to $30,000 per month;
● Payment of consulting, success or finder fees to our officers, independent directors, officers, advisors,
consultants or their respective affiliates in connection with and prior to the consummation of our initial business combination;
● Payment of an annual fee (payable on a monthly basis) to Volta and reimbursement of Volta for third party
costs and expenses incurred, in each case in connection with the services rendered by Volta under the advisory services agreement, with
the aggregate payable amount subject to the Cap;
● We may engage our sponsor or an affiliate of our sponsor as an advisor or otherwise in connection with
our initial business combination and certain other transactions and pay such person or entity a salary or fee in an amount that constitutes
a market standard for comparable transactions;
● Reimbursement for any out-of-pocket expenses related to identifying, investigating, negotiating and completing
an initial business combination; and
● Repayment of loans which may be made by our sponsor or an affiliate of our sponsor or certain of our officers
and directors to finance transaction costs in connection with an intended initial business combination. Up to $1,500,000 of such loans
may be convertible into private placement warrants of the post-business combination entity at a price of $1.00 per warrant at the option
of the lender. Such warrants would be identical to the private placement warrants.
After the completion of our initial business combination,
directors or members of our management team who remain with us may be paid consulting or management fees from the combined company. All
of these fees will be fully disclosed to shareholders, to the extent then known, in the proxy solicitation materials or tender offer materials
furnished to our shareholders in connection with a proposed initial business combination. We have not established any limit on the amount
of such fees that may be paid by the combined company to our directors or members of management. It is unlikely the amount of such compensation
will be known at the time of the proposed initial business combination, because the directors of the post-combination business will be
responsible for determining executive officer and director compensation.
We do not intend to take any action to ensure
that members of our management team maintain their positions with us after the consummation of our initial business combination, although
it is possible that some or all of our officers and directors may negotiate employment or consulting arrangements to remain with us after
our initial business combination. The existence or terms of any such employment or consulting arrangements to retain their positions with
us may influence our management’s motivation in identifying or selecting a target business but we do not believe that the ability
of our management to remain with us after the consummation of our initial business combination will be a determining factor in our decision
to proceed with any potential business combination. We are not party to any agreements with our officers and directors that provide for
benefits upon termination of employment.
In addition, for their services
as a director or an officer, as applicable, Messrs. Aviki, Crabtree, Peterson and Rajan each received membership interests in our sponsor
representing 25,000 founder shares.
Item 12. Security Ownership of Certain
Beneficial Owners and Management and Related Shareholder Matters
The following table sets forth information regarding
the beneficial ownership of our Class A ordinary shares and Class B ordinary shares as of March 19, 2025 by:
● each person known by us to be the beneficial owner of more
than 5% of our issued and outstanding ordinary shares;
● each of our officers and directors; and
● all our executive officers and directors as a group.
69
Unless otherwise indicated,
we believe that all persons named in the table have sole voting and investment power with respect to all of our ordinary shares beneficially
owned by them. The following table does not reflect record or beneficial ownership of the private placement warrants as these warrants
are not exercisable within 60 days of the date of this Annual Report on Form 10-K.
Class B Ordinary Shares
Class A Ordinary Shares
Name and Address of Beneficial Owner (1)
Number of
Shares
Beneficially
Owned (2)
Approximate
Percentage
of Class
Number of
Shares
Beneficially
Owned
Approximate
Percentage
of Class
Approximate
Percentage
of Voting
Control
The K2 Principal Fund, L.P. (3)
—
—
1,000,000
6.0 %
4.5 %
Linden Capital L.P. (4)
—
—
1,040,176
6.3 %
4.7 %
DynamixCore Holdings, LLC (5)
5,533,333
100 %
—
—
25 %
Andrea Bernatova (5)
5,533,333
100 %
—
—
25 %
Nader Daylami (6)
—
—
—
—
—
Diaco Aviki (7)
—
—
—
—
—
Tyler Crabtree (7)
—
—
—
—
—
Lynn A. Peterson (7)
—
—
—
—
—
Philip Rajan (7)
—
—
—
—
—
All officers and directors as a group (six persons)
5,533,333
100 %
—
—
25 %
* Less than one percent.
(1) Unless otherwise noted, the business address of each of our shareholders is 1815 Central Park Drive, Suite
1000, PMB 380, Steamboat Springs, Colorado 80487-8886.
(2) Interests shown consist solely of founder shares, classified as Class B ordinary shares. Such shares
will automatically convert into Class A ordinary shares concurrently with or immediately following the consummation of our initial
business combination or at any time prior thereto at the option of the holder on a one-for-one basis, subject to adjustment.
(3) Based on the Schedule 13G filed with the SEC on November 25, 2024 by The K2 Principal Fund, L.P. According
to its Schedule 13G, The K2 Principal Fund, L.P. reported having shared voting power over 1,000,000 Class A ordinary shares, sole voting
power over no shares, shared dispositive power over 1,000,000 Class A ordinary shares and sole dispositive power over no shares. The Schedule
13G contained information as of November 25, 2024. The address of The K2 Principal Fund, L.P. is P.O. Box 309, Ugland House, Grand Cayman
E9 KY1-1104.
(4) Based on the Schedule 13G filed with the SEC on November 27, 2024 by Linden Capital L.P. According to
its Schedule 13G, Linden Capital L.P. reported having shared voting power over 1,040,176 Class A ordinary shares, sole voting power over
no shares, shared dispositive power over 1,040,176 Class A ordinary shares and sole dispositive power over no shares. The Schedule 13G
contained information as of November 27, 2024. The address of Linden Capital L.P. is 1980 Post Oak Blvd., Suite 100, PMB 6373, Houston,
TX, 77056.
(5) DynamixCore Holdings, LLC, our sponsor, is the record holder of founder shares. Andrejka Bernatova, our
Chief Executive Officer, is the sole managing member of DynamixCore Holdings, LLC. Accordingly, Ms. Bernatova may be deemed to have
or share beneficial ownership of the Class B ordinary shares held directly by our sponsor. Ms. Bernatova disclaims such beneficial
ownership other than to the extent of her pecuniary interest. Each of our other officers and directors is a member of our sponsor or has
direct or indirect economic interests in our sponsor, and each of them disclaims any beneficial ownership other than to the extent of
his or her pecuniary interest.
(6) Mr. Daylami has an indirect interest in our founder shares through membership interests in our sponsor.
(7) For their services as a director or an officer, as applicable, Messrs. Aviki, Crabtree, Peterson and Rajan
each received membership interests in our sponsor representing 25,000 founder shares.
70
Our initial shareholders beneficially own 25%
of the issued and outstanding ordinary shares. Prior to the closing of our initial business combination, only holders of our Class B ordinary
shares will be entitled to vote on the appointment and removal of directors or continuing our Company in a jurisdiction outside the Cayman
Islands (including any special resolution required to amend our constitutional documents or to adopt new constitutional documents, in
each case, as a result of our approving a transfer by way of continuation in a jurisdiction outside the Cayman Islands). Because of this
ownership block, our initial shareholders may be able to effectively influence the outcome of all other matters requiring approval by
our shareholders, including the appointment of directors or continuing the Company in a jurisdiction outside the Cayman Islands (including
any special resolution required to amend our constitutional documents or to adopt new constitutional documents, in each case, as a result
of our approving a transfer by way of continuation in a jurisdiction outside the Cayman Islands), and approval of significant corporate
transactions including our initial business combination.
Our sponsor and the underwriters purchased an
aggregate of 5,985,000 private placement warrants, each exercisable to purchase one Class A ordinary share at $11.50 per share, at a price
of $1.00 per warrant, or $5,985,000 in the aggregate, in a private placement that closed simultaneously with the closing of our initial
public offering.
The private placement warrants are identical to
the warrants sold in our initial public offering except that the private placement warrants do not include a warrant put right and, so
long as they are held by our sponsor or its permitted transferees, the private placement warrants (i) may not (including the Class A ordinary
shares issuable upon exercise of these warrants), subject to certain limited exceptions, be transferred, assigned or sold by the holders
until 30 days after the completion of our initial business combination, (ii) will be entitled to registration rights and (iii) with respect
to private placement warrants held by the underwriters and/or their designees, will not be exercisable more than five years from the commencement
of sales in our initial public offering in accordance with FINRA Rule 5110(g)(8). If we do not complete our initial business combination
within the completion window, the private placement warrants will expire worthless. The private placement warrants are subject to the
transfer restrictions described below.
DynamixCore Holdings, LLC, our sponsor, and our
officers and directors are deemed to be our “promoters” as such term is defined under the federal securities laws.
Item 13. Certain Relationships and
Related Transactions, and Director Independence
Founder Shares
On June 18, 2024, our
sponsor paid $25,000, or approximately $0.004 per share, to cover certain of our offering costs in exchange for 5,750,000 founder shares.
On January 7, 2025, the sponsor surrendered 216,667 founder shares for no value, resulting in 5,533,333 Class B ordinary shares outstanding.
For their services as a director or an officer, as applicable, Messrs. Aviki, Crabtree, Peterson and Rajan each received membership interests
in our sponsor representing 25,000 founder shares.
Private Placement Warrants
Our sponsor and the underwriters
purchased 3,910,000 private placement warrants and 2,075,000 private placement warrants, respectively, each exercisable to purchase one
Class A ordinary share at $11.50 per share, at a price of $1.00 per warrant, in a private placement that closed simultaneously with the
closing of our initial public offering. The private placement warrants are identical to the warrants sold in our initial public offering
except that the private placement warrants do not include a warrant put right and, so long as they are held by our sponsor or its permitted
transferees, the private placement warrants (i) may not (including the Class A ordinary shares issuable upon exercise of these
warrants), subject to certain limited exceptions, be transferred, assigned or sold by the holders until 30 days after the completion
of our initial business combination, (ii) will be entitled to registration rights and (iii) with respect to private placement
warrants held by the underwriters and/or their designees, will not be exercisable more than five years from the commencement of sales
in our initial public offering in accordance with FINRA Rule 5110(g)(8).
71
Warrant Put Right
In connection with the completion
of our business combination, each holder of public warrants will have the right to require our sponsor to repurchase or cause one of its
affiliates, including the Company, to repurchase, at $0.65 per public warrant (exclusive of commissions), our outstanding public warrants
held by such holder. We expect any repurchase of the public warrants to be funded with proceeds raised in connection with private placements
in connection with the closing of our initial business combination or funds released from the trust account to us that are not used for
payment of the consideration in connection with our initial business combination. We currently anticipate that any repurchase of the public
warrants will be conducted pursuant to Rule 13e-4 and Regulation 14E of the Exchange Act, including the filing of tender offer documents
with the SEC prior to the completion of our initial business combination. Any tender offer to repurchase the public warrants will remain
open for at least 20 business days, in accordance with Rule 14e-1(a) under the Exchange Act.
If we are unable to complete
our business combination, there will be no requirement for our sponsor to repurchase, or to cause one of its affiliates to repurchase,
our public warrants. Also, we cannot assure you that our sponsor or we will have sufficient funds to repurchase public warrants pursuant
to the holders’ exercise of the warrant put rights.
Fees and Reimbursements
Prior to or in connection
with the completion of our initial business combination, there may be payment by the Company to our officers, independent directors, advisors,
or their respective affiliates, of a finder’s fee, advisory fee, consulting fee or success fee for any services they render in order
to effectuate the completion of our initial business, which, if made prior to the completion of our initial business combination, will
be paid from funds held outside the trust account, including permitted withdrawals from the trust account.
We will reimburse Volta, an
affiliate of our sponsor owned and controlled by our chief executive officer and chief financial officer, in an amount equal to $30,000
per month for utilities and secretarial and administrative support made available to us. Upon completion of our initial business combination
or our liquidation, we will cease paying these monthly fees.
We will also pay to Volta, the service provider
under the advisory services agreement, an annual fee, payable on a monthly basis, until the consummation of a business combination. We
will also reimburse the service provider and its affiliates for certain costs and expenses incurred in favor of third parties. Such annual fee,
together with any reimbursement, shall not exceed the Cap. In 2025, the Company has paid $184,301 in fees under the advisory services agreement.
Loans
In order to 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 on a non-interest basis. If we complete an initial business
combination, we would repay such loaned amounts. In the event that the initial business combination does not close, we may use amounts
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 placement warrants of the post business combination entity at a price of $1.00 per warrant at the option of the lender. Such
warrants would be identical to the private placement warrants. 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.
72
Any of the foregoing payments
to our sponsor, repayments of loans from our sponsor or repayments of working capital loans prior to our initial business combination
will be made using funds held outside the trust account, including permitted withdrawals from the trust account.
We have until the date that
is 24 months from the closing of our initial public offering or until such earlier liquidation date as our board of directors may
approve, to consummate our initial business combination. If we anticipate that we may be unable to consummate our initial business combination
within such 24-month period, we may seek shareholder approval to amend our amended and restated memorandum and articles of association
to extend the date by which we must consummate our initial business combination. If we seek shareholder approval for an extension, holders
of public shares will be offered an opportunity to redeem their shares, regardless of whether they abstain, vote for, or against, our
initial business combination, at a per share price, payable in cash, equal to the aggregate amount then on deposit in the trust account,
including interest earned thereon (net of taxes payable) and not previously released to us pursuant to permitted withdrawals, divided
by the number of then issued and outstanding public shares, subject to applicable law.
After our initial business
combination, members of our management team who remain with us may be paid consulting, management or other fees from the combined company
with any and all amounts being fully disclosed to our shareholders, to the extent then known, in the proxy solicitation or tender offer
materials, as applicable, furnished to our shareholders. It is unlikely the amount of such compensation will be known at the time of distribution
of such tender offer materials or at the time of a general meeting held to consider our initial business combination, as applicable, as
it will be up to the directors of the post-combination business to determine executive and director compensation.
Policy for Approval of Related Party Transactions
The audit committee of our
board of directors operates pursuant to a policy, which sets forth the policies and procedures for its review and approval or ratification
of “related party transactions.” A “related party transaction” is any consummated or proposed transaction or series
of transactions: (i) in which the Company was or is to be a participant; (ii) the amount of which exceeds (or is reasonably
expected to exceed) the lesser of $120,000 or 1% of the average of the Company’s total assets at year end for the prior two completed
fiscal years in the aggregate over the duration of the transaction (without regard to profit or loss); and (iii) in which a
“related party” had, has or will have a direct or indirect material interest. “Related parties” under this policy
includes: (i) our directors, nominees for director or officers or any person who has served in such roles since the beginning of
the most recent fiscal year, even if he or she does not currently serve in that role; (ii) any record or beneficial owner of more
than 5% of any class of our voting securities; (iii) any immediate family member of any of the foregoing if the foregoing person
is a natural person; and (iv) any other person who maybe a “related person” pursuant to Item 404 of Regulation S-K
under the Exchange Act. Pursuant to the policy, the audit committee will consider (i) the relevant facts and circumstances of
each related party transaction, including if the transaction is on terms comparable to those that could be obtained in arm’s-length
dealings with an unrelated third party, (ii) the extent of the related party’s interest in the transaction, (iii) whether
the transaction contravenes our code of ethics or other policies, (iv) whether the audit committee believes the relationship underlying
the transaction to be in the best interests of the Company and its shareholders and (v) if the related party is a director or an
immediate family member of a director, the effect that the transaction may have on a director’s status as an independent member
of the board and on his or her eligibility to serve on the board’s committees. Management will present to the audit committee each
proposed related party transaction, including all relevant facts and circumstances relating thereto. Under the policy, we may consummate
related party transactions only if our audit committee approves or ratifies the transaction in accordance with the guidelines set forth
in the policy. The policy does not permit any director or officer to participate in the discussion of, or decision concerning, a related
person transaction in which he or she is the related party.
Director Independence
Nasdaq rules require that a majority of our board
of directors be independent within one year of our initial public offering. An “independent director” is defined generally
as a person who, in the opinion of the company’s board of directors, has no material relationship with the listed company (either
directly or as a partner, shareholder or officer of an organization that has a relationship with the company). We have three “independent
directors” as defined in Nasdaq rules and applicable SEC rules. Our board of directors has determined Diaco Aviki, Tyler Crabtree
and Lynn A. Peterson are “independent directors” as defined in Nasdaq listing standards and applicable SEC rules. Our independent
directors will have regularly scheduled meetings at which only independent directors are present.
73
Item 14. Principal Accountant Fees and Services
The firm of WithumSmith+Brown,
PC, or Withum, acts as our independent registered public accounting firm. The following is a summary of fees paid to Withum for services
rendered.
Audit Fees . During the
period from June 13, 2024 (inception) through December 31, 2024, fees for our independent registered public accounting firm were $113,360
for the services Withum performed in connection with our initial public offering and the audit of our December 31, 2024 financial statements
included in this Annual Report on Form 10-K.
Audit-Related Fees . During
the period from June 13, 2024 (inception) through December 31, 2024, our independent registered public accounting firm did not render
assurance and related services related to the performance of the audit or review of financial statements.
Tax Fees . During the
period from June 13, 2024 (inception) through December 31, 2024, our independent registered public accounting firm did not render services
to us for tax compliance, tax advice and tax planning.
All Other Fees . During
the period from June 13, 2024 (inception) through December 31, 2024, there were no fees billed for products and services provided by our
independent registered public accounting firm other than those set forth above.
Pre-Approval
Policy
Our audit committee was formed
upon the consummation of our initial public offering. As a result, the audit committee did not pre-approve all of the foregoing services,
although any services rendered prior to the formation of our audit committee were approved by our board of directors. Since the formation
of our audit committee, and on a going-forward basis, the audit committee has and will pre-approve all auditing services and permitted
non-audit services to be performed for us by our auditors, including the fees and terms thereof (subject to the de minimis exceptions
for non-audit services described in the Exchange Act which are approved by the audit committee prior to the completion of the audit).
74
PART IV
Item 15. Exhibits, Financial Statements Schedules
(a) The following documents are filed as part of this Annual Report:
(1) Financial Statements
See the “Index”
to the Financial Statements commencing on page F-1 of this Form 10-K.
(2) Financial Statements Schedules
None.
(3) Exhibits
We hereby file as part of this Report the exhibits
listed in the attached Exhibit Index.
Exhibit No.
Description
3.1
Amended and Restated Memorandum and Articles of Association (incorporated by reference to the registrant’s Current Report on Form 8-K, filed with the SEC on November 22, 2024)
4.1
Warrant Agreement, dated November 20, 2024, between the registrant and Odyssey Transfer and Trust Company (incorporated by reference to the registrant’s Current Report on Form 8-K, filed with the SEC on November 22, 2024)
4.2
Description of Securities Registered under Section 12 of the Exchange Act
10.1
Letter Agreement, dated November 20, 2024, among the registrant, DynamixCore Holdings, LLC and each of the officers and directors of the registrant (incorporated by reference to the registrant’s Current Report on Form 8-K, filed with the SEC on November 22, 2024)
10.2
Investment Management Trust Account Agreement, dated as of November 20, 2024, between Odyssey Transfer and Trust Company and the registrant (incorporated by reference to the registrant’s Current Report on Form 8-K, filed with the SEC on November 22, 2024)
10.3
Registration Rights Agreement, dated as of November 20, 2024, between the registrant and certain security holders (incorporated by reference to the registrant’s Current Report on Form 8-K, filed with the SEC on November 22, 2024)
10.4
Private Placement Warrants Purchase Agreement, dated as of November 20, 2024, between the registrant and DynamixCore Holdings, LLC (incorporated by reference to the registrant’s Current Report on Form 8-K, filed with the SEC on November 22, 2024)
10.5
Private Placement Warrants Purchase Agreement, dated as of November 20, 2025, between the registrant and Cohen & Company Capital Markets and Seaport Global Securities (incorporated by reference to the registrant’s Current Report on Form 8-K, filed with the SEC on November 22, 2024)
10.6
Form of Indemnity Agreement (incorporated by reference to the registrant’s Registration Statement on Form S-1, filed with the SEC on August 12, 2024)
10.7
Promissory Note issued to DynamixCore Holdings, LLC (incorporated by reference to the registrant’s Registration Statement on Form S-1, filed with the SEC on July 8, 2024)
10.8
Securities Subscription Agreement between DynamixCore Holdings, LLC and the Registrant (incorporated by reference to the registrant’s Registration Statement on Form S-1, filed with the SEC on July 8, 2024)
14*
Code of Ethics (inclusive of Insider Trading Policy)
24
Power of Attorney (included on signature page of this report)
31.1
Certification of the Principal Executive Officer pursuant to Rule 13a-14(a) or 15d-14(a) of 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) or 15d-14(a) of 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. Section 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. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
97.1*
Clawback Policy
101.INS
Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document)
101.CAL
Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.SCH
Inline XBRL Taxonomy Extension Schema Document
101.DEF
Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB
Inline XBRL Taxonomy Extension Labels Linkbase Document
101.PRE
Inline XBRL Taxonomy Extension Presentation Linkbase Document
104
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
* Filed herewith.
Item 16. Form 10-K Summary
Not applicable.
75
SIGNATURES
Pursuant to the requirements of Section 13 or
15(d) of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this Report to be signed on its behalf by the
undersigned, thereunto duly authorized.
DYNAMIX CORPORATION
Date: March 19, 2025
By:
/s/ Andrea Bernatova
Andrea Bernatova
Chief Executive Officer
Pursuant to the requirements of the Securities
Exchange Act of 1934, as amended, this Report has been signed below by the following persons on behalf of the Registrant in the capacities
and on the dates indicated.
Signature
Title
Date
/s/
Andrea Bernatova
Executive
Chairman, Chief Executive Officer and Director
March 19, 2025
Andrea
Bernatova
(Principal
Executive Officer)
/s/
Nader Daylami
Chief
Financial Officer
March 19, 2025
Nader
Daylami
(Principal
Financial and Accounting Officer)
/s/
Diaco Aviki
Director
March 19, 2025
Diaco
Aviki
/s/
Tyler Crabtree
Director
March 19, 2025
Tyler
Crabtree
/s/
Lynn A. Peterson
Director
March 19, 2025
Lynn
A. Peterson
76
DYNAMIX CORPORATION
INDEX TO FINANCIAL STATEMENTS
Report of Independent Registered Public Accounting Firm
F-2
Financial Statements:
Balance Sheet
F-3
Statement of Operations
F-4
Statement of Changes in Shareholders’ Deficit
F-5
Statement of Cash Flows
F-6
Notes to Financial Statements
F-7 to F-21
F- 1
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING
FIRM
To the Board of Directors and Shareholders of
Dynamix Corporation
Opinion on the Financial Statements
We have audited the accompanying balance sheet of Dynamix Corporation
(the “Company”) as of December 31, 2024, and the related statements of operations, changes in shareholders’ equity,
and cash flows for the period June 13, 2024 (inception) through December 31, 2024, 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, 2024, and the results of its operations and its cash flows for the period June 13, 2024 (inception)
through December 31, 2024, in conformity generally accepted in the United States of America.
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) (the “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/ WithumSmith+Brown, PC
We have served as the Company’s auditor since 2024.
New York, New York
March 19, 2025
PCAOB ID Number 100
F- 2
DYNAMIX CORPORATION
BALANCE SHEET
DECEMBER 31, 2024
Assets
Current assets
Cash and cash equivalents
$ 1,543,566
Prepaid expenses
1,637
Total current assets
1,545,203
Investments held in Trust Account
167,164,825
Total Assets
$ 168,710,028
Liabilities, Class A Ordinary Shares Subject to Possible Redemption, and Shareholders’ Deficit
Current liabilities
Accounts payable
$ 207,608
Accrued offering costs
75,000
Over-allotment option liability
64,371
Total current liabilities
346,979
Warrant liability
2,158,000
Deferred underwriting fee
6,640,000
Total Liabilities
9,144,979
Commitments and Contingencies (Note 6)
Class A ordinary shares subject to possible redemption, 16,600,000 shares at redemption value of $ 10.07 per share
167,164,825
Shareholders’ Deficit
Preference shares, $ 0.0001 par value; 5,000,000 shares authorized; none issued or outstanding
—
Class A ordinary shares, $ 0.0001 par value; 500,000,000 shares authorized; none issued or outstanding (excluding 16,600,000 Class A ordinary shares subject to possible redemption)
—
Class B ordinary shares, $ 0.0001 par value; 50,000,000 shares authorized; 5,750,000 shares issued and outstanding (1)
575
Additional paid-in capital
—
Accumulated deficit
( 7,600,351 )
Total Shareholders’ Deficit
( 7,599,776 )
Total Liabilities, Class A Ordinary Shares Subject to Possible Redemption, and Shareholders’ Deficit
$ 168,710,028
(1) Includes an aggregate of up to
216,667 Class B ordinary shares subject to forfeiture if the over-allotment option is not exercised in full by the underwriters
(Note 5). In January 2025, the over-allotment option was not fully exercised resulting in 216,667 Class B ordinary shares being
forfeited to the Company.
The accompanying notes are an integral part
of these financial statements.
F- 3
DYNAMIX CORPORATION
STATEMENT OF OPERATIONS
FOR THE PERIOD FROM JUNE 13, 2024 (INCEPTION)
THROUGH DECEMBER 31, 2024
General and administrative expenses
$ 375,613
Loss from operations
( 375,613 )
Other income:
Change in fair value of warrant liabilities
( 415,000 )
Transaction costs
( 116,039 )
Interest earned in cash account
8,464
Dividends earned on investments held in Trust Account
749,825
Change in fair value – over-allotment liability
12,792
Total other income, net
240,042
Net loss
$ ( 135,571 )
Weighted average shares outstanding of Class A ordinary shares – basic and diluted
3,220,896
Basic and diluted net loss per ordinary share, Class A ordinary shares
$ ( 0.02 )
Weighted average shares outstanding of Class B ordinary shares – basic
4,979,104
Basic net loss per ordinary share, Class B ordinary shares
$ ( 0.02 )
Weighted average shares outstanding of Class B ordinary shares – diluted
5,395,688
Diluted net loss per ordinary share, Class B ordinary shares
$ ( 0.02 )
The accompanying notes are an integral part
of these financial statements.
F- 4
DYNAMIX CORPORATION
STATEMENT OF CHANGES IN SHAREHOLDERS’
DEFICIT
FOR THE PERIOD FROM JUNE 13, 2024 (INCEPTION)
THROUGH DECEMBER 31, 2024
Additional
Total
Class B Ordinary Shares
Paid-in
Accumulated
Shareholders’
Shares
Amount
Capital
Deficit
Deficit
Balance — June 13, 2024 (inception)
—
$ —
$ —
$ —
$ —
Issuance of Class B ordinary shares
5,750,000
575
24,425
—
25,000
Sale of 5,985,000 Private Placement Warrants
—
—
5,985,000
—
5,985,000
Allocated value of transaction costs to Class A ordinary shares
—
—
( 22,455 )
—
( 22,455 )
Accretion for Class A ordinary shares to redemption amount
—
—
( 5,986,970 )
( 7,464,780 )
( 13,451,750 )
Net loss
—
—
—
( 135,571 )
( 135,571 )
Balance – December 31, 2024
5,750,000
$ 575
$ —
$ ( 7,600,351 )
$ ( 7,599,776 )
The accompanying notes are an integral part
of these financial statements.
F- 5
DYNAMIX CORPORATION
STATEMENT OF CASH FLOWS
FOR THE PERIOD FROM JUNE 13, 2024 (INCEPTION)
THROUGH DECEMBER 31, 2024
Cash Flows from Operating Activities:
Net loss
$ ( 135,571 )
Adjustments to reconcile net loss to net cash used in operating activities:
Formation cost paid by Sponsor in exchange for issuance of founder shares
16,241
Payment of operation costs through promissory note
15,420
Change in fair value of warrant liabilities
415,000
Transaction costs
116,039
Change in fair value – over-allotment liability
( 12,792 )
Dividends earned on investments held in Trust Account
( 749,825 )
Changes in operating assets and liabilities:
Prepaid expenses
( 1,637 )
Accounts Payable
204,305
Net cash used in operating activities
( 132,820 )
Cash Flows from Investing Activities:
Investment of cash in Trust Account
( 166,415,000 )
Net cash used in investing activities
( 166,415,000 )
Cash Flows from Financing Activities:
Proceeds from sale of Units, net of underwriting discounts paid
162,680,000
Proceeds from sale of Private Placement Warrants
5,985,000
Repayment of promissory note - related party
( 105,274 )
Payments of offering costs
( 468,340 )
Net cash provided by financing activities
168,091,386
Net Change in Cash
1,543,566
Cash - Beginning of period
—
Cash - End of year
$ 1,543,566
Non-Cash Investing and Financing Activities:
Issuance of founder shares
$ 25,000
Offering costs included in accrued offering costs
$ 78,303
Offering costs paid by promissory note
$ 89,854
Offering costs paid via prepaid expense
$ 8,759
Offering costs charged to additional paid in capital
$ 638,427
Over-allotment liability at IPO date
$ 77,163
Deferred underwriting fee payable
$ 6,567,193
Initial classification of warrant liability - public
$ 1,743,000
The accompanying notes are an integral part
of these financial statements.
F- 6
DYNAMIX CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2024
NOTE 1 — DESCRIPTION OF ORGANIZATION,
BUSINESS OPERATIONS, AND LIQUIDITY
Dynamix Corporation (the
“Company”) is a blank check company incorporated as a Cayman Islands exempted company on June 13, 2024. The Company was
incorporated for the purpose of effecting a merger, amalgamation, share exchange, asset acquisition, share 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 with the Company.
As of December 31, 2024,
the Company had not commenced any operations. All activity for the period from June 13, 2024 (inception) through December 31, 2024
relates to the Company’s formation, the initial public offering (the “Initial Public Offering”), which is described
below, and subsequent to the Initial Public Offering, identifying a target company for a Business Combination. The Company will not generate
any operating revenues until after the completion of its initial Business Combination, at the earliest. The Company will generate non-operating
income in the form of interest income on cash and cash equivalents from the proceeds derived from the Initial Public Offering. The Company
has selected December 31 as its fiscal year end.
The registration statement
for the Company’s Initial Public Offering was declared effective on November 20, 2024. On November 22, 2024, the Company consummated
the Initial Public Offering of 16,600,000 units (the “Units”), which includes the partial exercise by the underwriters of
their over-allotment option in the amount of 1,600,000 Units (Note 6), at $ 10.00 per Unit, generating gross proceeds of $ 166,000,000 ,
which is discussed in Note 3. Each Unit consists of one Class A ordinary share and one-half of one redeemable warrant (the “Public
Warrant”).
Simultaneously with the closing
of the Initial Public Offering, the Company consummated the sale of 5,985,000 warrants (the “Private Placement Warrants”)
at a price of $ 1.00 per Private Placement Warrant, in a private placement to DynamixCore Holdings, LLC, the Company’s sponsor (the
“Sponsor”), and Cohen & Company Capital Markets, a division of J.V.B. Financial Group, LLC (referred to as “CCM”)
and Seaport Global Securities LLC, the representatives of the underwriters of the Initial Public Offering, generating gross proceeds of
$ 5,985,000 , which is described in Note 4. Transaction costs amounted to $ 10,605,256 , consisting of $ 3,320,000 of cash underwriting fee,
$ 6,640,000 of deferred underwriting fee, and $ 645,256 of other offering costs.
Of those 5,985,000 Private
Placement Warrants, the Sponsor purchased 3,910,000 Private Placement Warrants and the underwriters purchased 2,075,000 Private Placement
Warrants.
On December 9, 2024, the
Company’s Class A ordinary shares and warrants began separately trading from the Units. Those Units not separated will continue
to trade on the Nasdaq Global Market under the symbol “DYNXU,” and each of the Class A ordinary shares and warrants that are
separated will trade on the Nasdaq Global Market under symbols “DYNX” and “DYNXW,” respectively.
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 (as defined below) (excluding the amount of deferred underwriting fee held and taxes payable on the income earned
on the Trust Account) at the time of the signing of an agreement to enter into a Business Combination. However, 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 is otherwise not 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.
F- 7
DYNAMIX CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2024
Following the closing of
the Initial Public Offering, on November 22, 2024, an amount of $ 166,415,000 ($ 10.025 per Unit) from the net proceeds of the sale of the
Units and the sale of the Private Placement Warrants was placed in the trust account (the “Trust Account”), located in the
United States, with Odyssey Transfer and Trust Company acting as trustee, and the funds will be held in cash, including in demand deposit
accounts at a bank, 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; the holding of these assets in this form is intended to be temporary and for the sole purpose of facilitating the
intended Business Combination. 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 it 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 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. Except with respect to interest earned on the funds held in the Trust Account that
may be released to the Company for permitted withdrawals (means amounts withdrawn from interest earned on the Trust Account and not from
the principal held in the Trust Account) to fund working capital requirements, subject to an annual limit of 10 % of interest earned on
funds held in the Trust Account), or for taxes payable and up to $ 100,000 of interest to pay dissolution expenses, the proceeds from the
Initial Public Offering and the sale of the Private Placement Warrants will not be released from the Trust Account until the earliest
of (i) the completion of the Company’s initial Business Combination, (ii) the redemption of the Company’s public
shares if the Company is unable to complete the initial Business Combination within 24 months from the closing of the Initial Public
Offering or by such earlier liquidation date as the board of directors may approve (the “Completion Window”), subject to applicable
law, or (iii) the redemption of the Company’s public shares properly submitted in connection with a shareholder vote to amend
the Company’s amended and restated memorandum and articles of association to (A) 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 Company’s 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 shareholders’ rights or pre-initial Business Combination activity. The proceeds deposited in the
Trust Account could become subject to the claims of the Company’s creditors, if any, which could have priority over the claims of
the Company’s public shareholders.
The Company will provide
the Company’s public shareholders with the opportunity to redeem, regardless of whether they abstain, vote for, or against, the
Company’s initial Business Combination, all or a portion of their public shares upon the completion of the initial Business Combination
either (i) in connection with a general meeting called to approve the initial Business Combination or (ii) without a shareholder
vote by means of a tender offer. The decision as to whether the Company will seek shareholder approval of a proposed initial Business
Combination or conduct a tender offer will be made by the Company, solely in its discretion. The public shareholders will be entitled
to redeem their shares at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account calculated
as of two business days prior to the consummation of the initial Business Combination, including interest earned on the funds held
in the Trust Account (which interest shall be net of taxes payable) and not previously released to the Company, divided by the number
of then outstanding public shares, subject to the limitations. The amount in the Trust Account was initially invested at $ 10.025 per public
share.
The ordinary shares subject
to possible redemption were recorded at a redemption value and classified as temporary equity upon the completion of the Initial Public
Offering, in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”)
Topic 480, “Distinguishing Liabilities from Equity.” If the Company seeks shareholder approval of the Business Combination,
a majority of the issued and outstanding shares voted must be voted in favor of the Business Combination.
The Company will have only
the duration of the Completion Window to complete the initial Business Combination. However, if the Company is unable to complete its
initial Business Combination within the Completion Window, 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 (and subject to lawfully available
funds therefor), redeem the public shares, at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the
Trust Account, including interest earned on the funds held in the Trust Account (net of permitted withdrawals and less up to $ 100,000
of interest to pay dissolution expenses), divided by the number of then-outstanding public shares, which redemption will completely extinguish
public shareholders’ rights as shareholders (including the right to receive further liquidating distributions, if any), subject
to applicable law, and (iii) as promptly as reasonably possible following such redemption, subject to the approval of the remaining
shareholders and the board of directors, liquidate and dissolve, subject in each case to obligations under Cayman Islands law to provide
for claims of creditors and the requirements of other applicable law.
F- 8
DYNAMIX CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2024
The Sponsor, officers and
directors entered into a letter agreement with the Company, pursuant to which they agreed to (i) waive their redemption rights with
respect to their founder shares and public shares in connection with the completion of the initial Business Combination; (ii) waive
their redemption rights with respect to their founder shares and public shares in connection with a shareholder vote to approve an amendment
to the Company’s amended and restated memorandum and articles of association (A) to modify the substance or timing of the Company’s
obligation to allow redemption in connection with 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 shareholders’ rights or pre-initial Business Combination activity; (iii) waive their rights to liquidating distributions
from the Trust Account with respect to their founder 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 the Completion Window and to liquidating distributions
from assets outside the Trust Account; and (iv) 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.
The Company’s Sponsor
has agreed that it will be liable to the Company if and to the extent any claims by a third party for services rendered or products sold
to the Company, or a prospective target business with which the Company has entered into a written letter of intent, confidentiality or
other similar agreement or Business Combination agreement, reduce the amount of funds in the Trust Account to below the lesser of (i) $ 10.025
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 $ 10.025 per 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 of 1933,
as amended (the “Securities Act”). However, the Company has not asked the Sponsor to reserve for such indemnification obligations,
nor has the Company independently verified whether the Sponsor has sufficient funds to satisfy its indemnity obligations and the Company
believes 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.
Risks and Uncertainties
The continuing military conflict between the Russian Federation and
Ukraine, the military actions between Hamas and Israel and the risk of escalations of other military conflicts have created and are expected
to create global economic consequences. The specific impact on the Company’s financial condition, results of operations, cash flows
and completion of a Business Combination is not determinable as of the date of these consolidated financial statements.
Liquidity and Capital Resources
As of December 31, 2024, the
Company had $ 1,543,566 in its operating bank account, and working capital of $ 1,198,224 .
Prior to the completion
of the Initial Public Offering the Company’s liquidity needs had been satisfied through a loan under an unsecured promissory note
with the Sponsor and the issuance of 5,750,000 Class B ordinary shares at approximately $ 0.004 per share for gross proceeds of $ 25,000 .
On November 22, 2024, the Company repaid the total outstanding balance of the note amounting to $ 105,274 . Subsequent to the consummation
of the Initial Public Offering the Company’s liquidity needs have been satisfied through the issuance of the Private Placement Warrants
which generated gross proceeds of $ 5,985,000 .
In connection with our assessment
of going concern considerations in accordance with Accounting Standards Update (“ASU”) 2014-15, “Disclosures of Uncertainties
about an Entity’s Ability to Continue as a Going Concern,” management believes that the funds which the Company has available
following the completion of the Initial Public Offering will enable it to sustain operations for a period of at least one-year from the
issuance date of these financial statements. Over this time period, the Company will be using these funds for paying existing accounts
payable, identifying and evaluating prospective initial Business Combination candidates, and performing due diligence on prospective target
companies.
F- 9
DYNAMIX CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2024
NOTE 2— SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying
financial statements are presented in U.S. dollars and have been prepared in accordance with accounting principles generally accepted
in the United States of America (“U.S. GAAP”) and pursuant to the accounting and disclosure rules and regulations of the Securities
and Exchange Commission (the “SEC”).
Emerging Growth Company Status
The Company is an “emerging
growth company,” as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart Our Business Startups
Act of 2012, (the “JOBS Act”), and it may take advantage of certain exemptions from various reporting requirements
that are applicable to other public companies that are not emerging growth companies including, but not limited to, not being required
to comply with the auditor 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, is not required to adopt the new or revised standard at the time public companies adopt the
new or revised standard. This may make comparison of the Company’s financial statements with another public company which is neither
an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult or impossible
because of the potential differences in accounting standards used.
Use of Estimates
The preparation of the financial
statements in conformity with U.S. GAAP requires the Company’s management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements. Making
estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of
a condition, situation or set of circumstances that existed at the date of the financial statements, which management considered in formulating
its estimate, could change in the near term due to one or more future confirming events. Accordingly, the actual results could differ
significantly from those estimates.
Cash and Cash Equivalents
The Company considers all
short-term investments with an original maturity of three months or less when purchased to be cash equivalents. The Company had $ 1,543,566
in cash and cash equivalents held in a money market fund as of December 31, 2024.
Investments Held in Trust Account
At December 31, 2024, substantially
all of the assets held in the Trust Account were held in mutual funds which are invested primarily in U.S. Treasury securities. 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 investments held in Trust Account in the accompanying statements of operations.
The estimated fair values of investments held in Trust Account are determined using available market information. Fair values of these
investments are determined by Level 1 inputs utilizing quoted prices (unadjusted) in active markets for identical assets. As of December
31, 2024, the Company reported $ 167,164,825 in investments held in the Trust Account.
F- 10
DYNAMIX CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2024
Concentration of Credit Risk
Financial instruments that
potentially subject the Company to concentrations of credit risk consist of a cash account in a financial institution, which, at times,
may exceed the Federal Deposit Insurance Corporation coverage limit of $ 250,000 . Any loss incurred or a lack of access to such funds could
have a significant adverse impact on the Company’s financial condition, results of operations, and cash flows.
Offering Costs
The Company complies with
the requirements of the ASC 340-10-S99 and SEC Staff Accounting Bulletin Topic 5A, “Expenses of Offering.” Offering
costs consist principally of professional and registration fees that are related to the Initial Public Offering. FASB ASC 470-20, “Debt
with Conversion and Other Options,” addresses the allocation of proceeds from the issuance of convertible debt into its equity and
debt components. The Company applies this guidance to allocate Initial Public Offering proceeds from the Units between Class A ordinary
shares and warrants, using the residual method by allocating Initial Public Offering proceeds first to assigned value of the warrants
and then to the Class A ordinary shares. Offering costs allocated to the Class A ordinary shares were charged to temporary equity, offering
costs allocated to the Public Warrants were charged to the statement of operations, while offering costs allocated to the Private Placement
Warrants were charged to shareholders’ deficit as Public Warrants and Private Placement Warrants after management’s evaluation
were accounted for under liability and equity treatment, respectively.
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 Measurements and Disclosures,”
approximates the carrying amounts represented in the balance sheet, primarily due to its short-term nature.
Income Taxes
The Company accounts for
income taxes under ASC Topic 740, “Income Taxes,” which requires an asset and liability approach to financial accounting
and reporting for income taxes. Deferred income tax assets and liabilities are computed for differences between the financial statements
and tax bases of assets and liabilities that will result in future taxable or deductible amounts, based on enacted tax laws and rates
applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary,
to reduce deferred tax assets to the amount expected to be realized.
ASC Topic 740 prescribes
a recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax positions taken or
expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more likely than not to be sustained
upon examination by taxing authorities. The Company’s management determined that the Cayman Islands is the Company’s major
tax jurisdiction. The Company recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense. As
of December 31, 2024, there were no unrecognized tax benefits and no amounts accrued for interest and penalties. The Company is currently
not aware of any issues under review that could result in significant payments, accruals or material deviation from its position.
The Company is considered
to be an exempted Cayman Islands company with no connection to any other taxable jurisdiction and is presently not subject to income taxes
or income tax filing requirements in the Cayman Islands or the United States. As such, the Company’s tax provision was zero
for the period presented.
F- 11
DYNAMIX CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2024
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. The underwriters’ over-allotment option is deemed to be a freestanding
financial instrument indexed on the contingently redeemable shares and were accounted for as a liability pursuant to ASC 480 since
the underwriters partially exercised their overallotment option at the closing of Initial Public Offering.
Warrant Instruments
The Company accounted for
the Public and Private Placement Warrants issued in connection with the Initial Public Offering and the private placement in accordance
with the guidance contained in FASB ASC Topic 815, “Derivatives and Hedging”. Accordingly, the Company evaluated and
classified the Public Warrants under liability treatment and the Private Placement Warrants under equity treatment at their assigned values.
Class A Ordinary Shares Subject to Possible Redemption
The public shares contain
a redemption feature which allows for the redemption of such public shares in connection with the Company’s liquidation, or if there
is a shareholder vote or tender offer in connection with the Company’s initial Business Combination. In accordance with ASC 480-10-S99,
the Company classifies public shares subject to possible 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 it occurs 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,
at December 31, 2024, Class A ordinary shares subject to possible redemption is presented at redemption value as temporary equity, outside
of the shareholders’ deficit section of the Company’s balance sheet. At December 31, 2024, the Class A ordinary shares subject
to possible redemption reflected in the balance sheet are reconciled in the following table:
Shares
Amount
Gross proceeds
16,600,000
$ 166,000,000
Less:
Proceeds allocated to Public Warrants
( 1,743,000 )
Proceeds allocated to over-allotment option
( 77,163 )
Class A ordinary shares issuance costs
( 10,466,762 )
Plus:
Remeasurement of carrying value to redemption value
13,451,750
Class A Ordinary Shares subject to possible redemption, December 31, 2024
16,600,000
$ 167,164,825
Share-Based Compensation
The Company records share-based
compensation in accordance with FASB ASC Topic 718, “Compensation-Share Compensation” (“ASC 718”), guidance to
account for its share-based compensation. It defines a fair value-based method of accounting for an employee share option or similar equity
instrument. The Company recognizes all forms of share-based payments at their fair value on the grant date, which are based on the estimated
number of awards that are ultimately expected to vest. The compensation expense to be recorded will be the difference between the fair
value of the Class B ordinary shares sold to each of the purchasers and the cash consideration exchange as a result of the assignment
or transfer. The grants are amortized on a straight-line basis over the requisite service periods, which is generally the vesting period.
If an award is granted, but vesting does not occur, any previously recognized compensation cost is reversed in the period related to the
termination of service. Share-based compensation expenses will be included in costs and operating expenses depending on the nature of
the services provided in the statement of operations. Subsequent measurement of fair value of the share-based payment award is not required
for share-based payment awards meeting the conditions for equity classification.
F- 12
DYNAMIX CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2024
Net Loss Per Ordinary Share
Net loss per ordinary share is computed by dividing
net loss by the weighted average number of ordinary shares outstanding during the period, excluding ordinary shares subject to forfeiture.
Weighted average shares were reduced for the effect of an aggregate of 216,667 ordinary shares that would have been subject to forfeiture
had the over-allotment option not been exercised by the underwriters (see Note 7).
For the Period from
June 13, 2024
(Inception) Through
December 31, 2024
Basic net loss per ordinary share
Class A
Class B
Basic net loss per ordinary share
Numerator:
Allocation of net loss, as adjusted
$ ( 53,251 )
$ ( 82,320 )
Denominator:
Basic weighted average ordinary shares outstanding
3,220,896
4,979,104
Basic net loss per ordinary share
$ ( 0.02 )
$ ( 0.02 )
For the Period from
June 13, 2024
(Inception) Through
December 31, 2024
Diluted net loss per ordinary share
Class A
Class B
Diluted net loss per ordinary share
Numerator:
Allocation of net loss, as adjusted
$ ( 50,677 )
$ ( 84,894 )
Denominator:
Diluted weighted average ordinary shares outstanding
3,220,896
5,395,688
Diluted net loss per ordinary share
$ ( 0.02 )
$ ( 0.02 )
Recent Accounting Pronouncements
Management does not believe
that any recently issued, but not effective, accounting standards, if currently adopted, would have a material effect on the Company’s
financial statements.
In November 2023, the FASB
issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. The amendments
in this ASU require disclosures, on an annual and interim basis, of significant segment expenses that are regularly provided
to the chief operating officer decision maker (“CODM”), as well as the aggregate amount of other segment items included in
the reported measure of segment profit or loss. The ASU requires that a public entity disclose the title and position of the
CODM and an explanation of how the CODM uses the reported measure(s) of segment profit or loss in assessing segment performance and deciding
how to allocate resources. Public entities will be required to provide all annual disclosures currently required by Topic 280 in
interim periods, and entities with a single reportable segment are required to provide all the disclosures required by the amendments
in this ASU and existing segment disclosures in Topic 280. This ASU is effective for fiscal years beginning after
December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The Company
adopted ASU 2023-07 on June 13, 2024 (inception). The amendments will be applied prospectively. The adoption of ASU 2023-07 has not had
a material impact on the Company’s financial statements and disclosures.
F- 13
DYNAMIX CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2024
NOTE 3 — INITIAL PUBLIC OFFERING
Pursuant to the Initial Public
Offering, on November 22, 2024, the Company sold 16,600,000 Units at a purchase price of $ 10.00 per Unit, which includes the partial
exercise by the underwriters of their over-allotment option in the amount of 1,600,000 Units. Each Unit consists of one Class A ordinary
share and one-half of one redeemable warrant. Each whole warrant entitles the holder to purchase one Class A ordinary share at a
price of $ 11.50 per share, subject to adjustment. Each warrant will become exercisable 30 days after the completion of the initial
Business Combination and will expire five years after the completion of the initial Business Combination, or earlier upon redemption
or liquidation.
In connection with the completion
of the Business Combination, each holder of Public Warrants will have the right to require the Sponsor to repurchase or cause one of its
affiliates to repurchase, at $ 0.65 per Public Warrant (exclusive of commissions), the outstanding Public Warrants held by such holder
(the “Warrant Put Right”). If the Company is unable to complete its Business Combination, there will be no requirement for
the Sponsor to repurchase, or to cause one of its affiliates to repurchase, the Public Warrants. Also, the Company cannot assure the Sponsor
or the Company will have sufficient funds to repurchase Public Warrants pursuant to the holders’ exercise of the Warrant Put Rights.
Warrants — As
of December 31, 2024, there were 14,285,000 warrants outstanding, including 8,300,000 Public Warrants and 5,985,000 Private Placement
Warrants.
The Company will not be obligated
to deliver any Class A ordinary shares pursuant to the exercise of a warrant and will have no obligation to settle such warrant exercise
unless a registration statement under the Securities Act with respect to the Class A ordinary shares underlying the warrants is then
effective and a prospectus relating thereto is current, or a valid exemption from registration is available. No warrant will be exercisable
and the Company will not be obligated to issue a Class A ordinary share upon exercise of a warrant unless the Class A ordinary
share issuable upon such warrant exercise has been registered, qualified or deemed to be exempt under the securities laws of the state
of residence of the registered holder of the warrants. In the event that the conditions in the two immediately preceding sentences are
not satisfied with respect to a warrant, the holder of such warrant will not be entitled to exercise such warrant and such warrant may
have no value and expire worthless. In no event will the Company be required to net cash settle any warrant. In the event that a registration
statement is not effective for the exercised warrants, or a valid exemption from registration is not available, the purchaser of a unit
containing such warrant will have paid the full purchase price for the unit solely for the Class A ordinary share underlying such
unit.
Under the terms of the warrant
agreement, the Company has agreed that, as soon as practicable, but in no event later than 20 business days, after the closing of
its Business Combination, it will use commercially reasonable efforts to file with the SEC a post-effective amendment to the registration
statement for the Initial Public Offering or a new registration statement covering the registration under the Securities Act of the
Class A ordinary shares issuable upon exercise of the warrants and thereafter will use its commercially reasonable efforts to cause
the same to become effective within 60 business days following the Company’s initial Business Combination and to maintain a
current prospectus relating to the Class A ordinary shares issuable upon exercise of the warrants until the expiration of the warrants
in accordance with the provisions of the warrant agreement. If a registration statement covering the Class A ordinary shares issuable
upon exercise of the warrants is not effective by the sixtieth (60 th ) business day after the closing of the initial Business
Combination, warrant holders may, until such time as there is an effective registration statement and during any period when the Company
will have failed to maintain an effective registration statement, exercise warrants on a “cashless basis” in accordance with
Section 3(a)(9) of the Securities Act or another exemption. Notwithstanding the above, if the Class A ordinary shares are
at the time of any exercise of a warrant not listed on a national securities exchange such that they satisfy the definition of a “covered
security” under Section 18(b)(1) of the Securities Act, the Company may, at its option, require holders of Public Warrants
who exercise their warrants to do so on a “cashless basis” in accordance with Section 3(a)(9) of the Securities
Act and, in the event the Company so elects, the Company will not be required to file or maintain in effect a registration statement,
and in the event the Company does not so elect, the Company will use its commercially reasonable efforts to register or qualify the shares
under applicable blue sky laws to the extent an exemption is not available.
If the holders exercise their
Public Warrants on a cashless basis, they would pay the warrant exercise price by surrendering the warrants for that number of Class A
ordinary shares equal to the quotient obtained by dividing (x) the product of the number of Class A ordinary shares underlying
the warrants, multiplied by the excess of the “fair market value” of the Class A ordinary shares over the exercise price
of the warrants by (y) the fair market value. The “fair market value” is the average reported closing price of the Class A
ordinary shares for the 10 trading days ending on the third trading day prior to the date on which the notice of exercise is
received by the warrant agent or on which the notice of redemption is sent to the holders of warrants, as applicable.
F- 14
DYNAMIX CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2024
Redemption of Warrants
When the Price per Class A Ordinary Share Equals or Exceeds $18.00 : The Company may redeem the outstanding warrants:
● in whole and not in part;
●
at a price of $0.01 per warrant;
● upon a minimum of 30 days’
prior written notice of redemption (the “30-day redemption period”); and
● if, and only if, the closing
price of the Class A ordinary shares equals or exceeds $18.00 per share (as adjusted for adjustments to the number of shares issuable
upon exercise or the exercise price of a warrant) for any 20 trading days within a 30-trading day period commencing at least
30 days after completion of the initial business combination and ending three business days before the Company sends the notice
of redemption to the warrant holders.
Additionally, if the number
of outstanding Class A ordinary shares is increased by a share capitalization payable in Class A ordinary shares, or by a subdivision
of ordinary shares or other similar event, then, on the effective date of such share capitalization, subdivision or similar event, the
number of Class A ordinary shares issuable on exercise of each warrant will be increased in proportion to such increase in the outstanding
ordinary shares. A rights offering made to all or substantially all holders of ordinary shares entitling holders to purchase Class A
ordinary shares at a price less than the fair market value will be deemed a share capitalization of a number of Class A ordinary
shares equal to the product of (i) the number of Class A ordinary shares actually sold in such rights offering (or issuable
under any other equity securities sold in such rights offering that are convertible into or exercisable for Class A ordinary shares)
and (ii) the quotient of (x) the price per Class A ordinary share paid in such rights offering and (y) the fair market
value. For these purposes (i) if the rights offering is for securities convertible into or exercisable for Class A ordinary
shares, in determining the price payable for Class A ordinary shares, there will be taken into account any consideration received
for such rights, as well as any additional amount payable upon exercise or conversion, and (ii) fair market value means the volume
weighted average price of Class A ordinary shares as reported during the ten (10) trading day period ending on the trading
day prior to the first date on which the Class A ordinary shares trade on the applicable exchange or in the applicable market, regular
way, without the right to receive such rights.
NOTE 4— PRIVATE PLACEMENT
Simultaneously with the closing
of the Initial Public Offering, the Sponsor and the underwriters purchased an aggregate of 5,985,000 warrants, at a price of $ 1.00
per warrant, or $ 5,985,000 in the aggregate, in a private placement. Of those 5,985,000 Private Placement Warrants, the Sponsor purchased
3,910,000 Private Placement Warrants and the underwriters purchased 2,075,000 Private Placement Warrants. Each whole warrant entitles
the registered holder to purchase one Class A ordinary share at a price of $ 11.50 per share, subject to adjustment.
The Private Placement Warrants
are identical to the Public Warrants sold in the Initial Public Offering except that the Private Placement Warrants do not include the
Warrant Put Right (as mentioned above), and, so long as they are held by the Sponsor, the underwriters, or their permitted transferees,
the Private Placement Warrants (i) may not (including the Class A ordinary shares issuable upon exercise of these Private Placement
Warrants), subject to certain limited exceptions, be transferred, assigned or sold by the holders until 30 days after the completion
of the initial Business Combination, (ii) will be entitled to registration rights and (iii) with respect to Private Placement
Warrants held by the underwriters and/or its designees, will not be exercisable more than five years from the commencement of sales
in this offering in accordance with Financial Industry Regulatory Authority (“FINRA”) Rule 5110(g)(8).
F- 15
DYNAMIX CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2024
NOTE 5 — RELATED PARTY TRANSACTIONS
Founder Shares
On June 18, 2024, the
Sponsor made a capital contribution of $ 25,000 , or approximately $ 0.004 per share, to cover certain of the Company’s expenses, for
which the Company issued 5,750,000 founders shares to the Sponsor. The founder shares include an aggregate of up to 750,000 shares subject
to forfeiture to the extent that the remainder of the underwriters’ over-allotment option is not exercised, so that the number of
founder shares will represent 25.0 % of the Company’s issued and outstanding shares after the Initial Public Offering.
In January 2025, the underwriters’
over-allotment option expired resulting in the Sponsor forfeiting 216,667 founder shares.
On September 8, 2024, the
Sponsor transferred 25,000 Class A Units representing 25,000 Founder Shares to each of the Company’s three director nominees, for
an aggregate of 75,000 Class A Units representing 75,000 Founder Shares, at a price of $ 0.004 per Unit/share, or an aggregate purchase
price of $ 300 . The deemed transfer of founder shares to the three director nominees was granted only at the closing of the Company’s
Initial Public Offering. In addition, On October 14, 2024, the Sponsor transferred 25,000 Class A Units representing 25,000 Founder Shares
to the Company’s vice president at a price of $ 0.004 per share, or an aggregate purchase price of $ 100 . The deemed sale of the Founders
Shares to the Company’s vice president and to each of the three director nominees is in the scope of FASB ASC Topic 718, “Compensation-Stock
Compensation” (“ASC 718”). Under ASC 718, stock-based compensation associated with equity-classified awards is measured
at fair value upon the grant date. The fair value of the 25,000 Founder Shares deemed transferred to the Company’s vice president
on October 14, 2024 is $ 32,250 or $ 1.29 per share. The Founder Shares deemed transferred to the vice president were granted subject to
a service condition (i.e., being part of the Company within one year from the grant date, October 14, 2024). Stock-based compensation
will be recognized ratably from the grant date in four equal quarterly installments through the first anniversary in an amount equal to
the number of Founder Shares times the grant date fair value per share (unless subsequently modified) less the amount initially received
for the deemed purchase of the Founder Shares. The fair value of the 75,000 shares deemed granted to the Company’s three director
nominees was $ 96,750 or $ 1.29 per share. The Founders Shares deemed transferred to the Company’s three director nominees were granted
subject to a performance condition (i.e., the occurrence of a Business Combination). Compensation expense related to the Founders Shares
is recognized only when the performance condition is probable of occurrence under the applicable accounting literature in this circumstance.
As of December 31, 2024, the Company determined that a Business Combination is not considered probable, and, therefore, no stock-based
compensation expense has been recognized. Stock-based compensation would be recognized at the date a Business Combination is considered
probable (i.e., upon consummation of a Business Combination) in an amount equal to the number of Founders Shares times the grant date
fair value per share (unless subsequently modified) less the amount initially received for the deemed purchase of the Founders Shares.
The Company’s initial
shareholders have agreed not to transfer, assign or sell any of their founder shares and any Class A ordinary shares issued upon
conversion thereof until the earlier to occur of (i) one year after the completion of the initial Business Combination or (ii) the
date on which the Company completes a liquidation, merger, share exchange or other similar transaction after the initial Business Combination
that results in all of the Company’s shareholders having the right to exchange their Class A ordinary shares for cash, securities
or other property. Any permitted transferees will be subject to the same restrictions and other agreements of the Company’s initial
shareholders with respect to any founder shares (the “Lock-up”). Notwithstanding the foregoing, if (1) the closing price
of the Class A ordinary shares equals or exceeds $ 12.00 per share (as adjusted for share subdivisions, share capitalizations, reorganizations,
recapitalizations and the like) for any 20 trading days within any 30 -trading day period commencing at least 150 days after
the initial Business Combination or (2) if the Company consummates a transaction after the initial Business Combination which results
in the Company’s shareholders having the right to exchange their shares for cash, securities or other property, the founder shares
will be released from the Lock-up.
Promissory Note — Related Party
The Sponsor agreed to loan
the Company an aggregate of up to $ 300,000 to be used for a portion of the expenses of the Initial Public Offering. The loan was non-interest
bearing, unsecured and due at the earlier of December 31, 2024 or the closing of the Initial Public Offering. On November 22, 2024,
the Company repaid the total outstanding balance of the note amounting to $ 105,274 . Borrowings under the note are no longer available.
F- 16
DYNAMIX CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2024
Administrative Services Agreement
The Company entered into
an agreement with an affiliate of the Sponsor, commencing on November 21, 2024 through the earlier of the Company’s consummation
of a Business Combination and its liquidation, to pay an aggregate of $ 30,000 per month for office space, utilities, and secretarial and
administrative support services. As of December 31, 2024, the Company incurred $ 32,000 of administrative services fees which was included
in accrued expenses line in the accompanying balance sheet.
Working Capital Loans
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 (the
“Working Capital Loans”). If the Company completes a Business Combination, the Company would repay the Working Capital Loans.
In the event that a Business Combination does not close, the Company may use a portion of the working capital held outside the Trust Account
to repay the Working Capital Loans but no proceeds from the Trust Account would be used to repay the Working Capital Loans. Up to $ 1,500,000
of such Working Capital Loans may be convertible into private placement warrants of the post Business Combination entity at a price of
$ 1.00 per warrant at the option of the lender. The warrants would be identical to the Private Placement Warrants. As of December 31, 2024,
no such Working Capital Loans were outstanding.
NOTE 6 — COMMITMENTS AND CONTINGENCIES
Risks and Uncertainties
The United States and
global markets are experiencing volatility and disruption following the geopolitical instability resulting from the ongoing Russia-Ukraine
conflict and the recent escalation of the Israel-Hamas conflict. In response to the ongoing Russia-Ukraine conflict, the North Atlantic
Treaty Organization (“NATO”) deployed additional military forces to eastern Europe, and the United States, the United
Kingdom, the European Union and other countries have announced various sanctions and restrictive actions against Russia, Belarus and related
individuals and entities, including the removal of certain financial institutions from the Society for Worldwide Interbank Financial Telecommunication
payment system. Certain countries, including the United States, have also provided and may continue to provide military aid or other
assistance to Ukraine and to Israel, increasing geopolitical tensions among a number of nations. The invasion of Ukraine by Russia and
the escalation of the Israel-Hamas conflict and the resulting measures that have been taken, and could be taken in the future, by NATO,
the United States, the United Kingdom, the European Union, Israel and its neighboring states and other countries have created global
security concerns that could have a lasting impact on regional and global economies. Although the length and impact of the ongoing conflicts
are highly unpredictable, they could lead to market disruptions, including significant volatility in commodity prices, credit and capital
markets, as well as supply chain interruptions and increased cyber-attacks against U.S. companies. Additionally, any resulting sanctions
could adversely affect the global economy and financial markets and lead to instability and lack of liquidity in capital markets.
Any of the above-mentioned
factors, or any other negative impact on the global economy, capital markets or other geopolitical conditions resulting from the Russian
invasion of Ukraine, the escalation of the Israel-Hamas conflict and subsequent sanctions or related actions, could adversely affect the
Company’s search for an initial Business Combination and any target business with which the Company may ultimately consummate an
initial Business Combination.
F- 17
DYNAMIX CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2024
Registration Rights
The holders of the (i) founder
shares, which were issued in a private placement prior to the closing of the Initial Public Offering, (ii) Private Placement Warrants
which were issued in a private placement simultaneously with the closing of the Initial Public Offering and the Class A ordinary
shares underlying such Private Placement Warrants and (iii) Private Placement Warrants that may be issued upon conversion of working
capital loans have registration rights to require the Company to register a sale of any of its securities held and any other securities
of the Company acquired by them prior to the consummation of the initial Business Combination pursuant to a registration rights agreement
signed on the effective date of the Initial Public Offering. The holders of these securities are entitled to make up to three demands,
excluding short form demands, that the Company registers such securities. In addition, the holders have certain piggyback registration
rights with respect to registration statements filed subsequent to the completion of the initial Business Combination. The Company will
bear the expenses incurred in connection with the filing of any such registration statements.
Underwriting Agreement
The underwriters had a 45 -day
option from the date of the Initial Public Offering to purchase up to an additional 2,250,000 units to cover over-allotments. On
November 22, 2024, simultaneously with the closing of the Initial Public Offering, the underwriters partially exercised the over-allotment
option to purchase an additional 1,600,000 Units. The underwriters had 45 days from the date of the Initial Public Offering to purchase
the remaining 650,000 Units. In January 2025, the underwriters’ over-allotment option expired unused.
The underwriters were entitled
to a cash underwriting discount of $ 0.20 per Unit, or $3,320,000 in the aggregate, which was paid upon the closing of the Initial Public
Offering. In addition, $ 0.40 per Unit sold in the Initial Public Offering, or $ 6,640,000 in the aggregate, is payable to the underwriters
for deferred underwriting fee. The deferred underwriting fee will become payable to the underwriters, upon the completion of the Company’s
initial Business Combination, from the amounts held in the Trust Account solely on amounts remaining in the Trust Account following all
properly submitted shareholder redemptions in connection with the consummation of the initial Business Combination.
NOTE 7 — SHAREHOLDERS’ DEFICIT
Preference Shares — The
Company is authorized to issue a total of 5,000,000 preference shares at par value of $ 0.0001 each. As of December 31, 2024, there were
no preference shares issued or outstanding.
Class A Ordinary
Shares — The Company is authorized to issue a total of 500,000,000 Class A ordinary shares at par value of $ 0.0001
each. As of December 31, 2024, there were no Class A ordinary shares issued or outstanding, excluding 16,600,000 shares subject to
possible redemption.
Class B Ordinary
Shares — The Company is authorized to issue a total of 50,000,000 Class B ordinary shares at par value of $ 0.0001
each. On June 18, 2024, the Company issued 5,750,000 Class B ordinary shares to the Sponsor for $ 25,000 , or approximately $ 0.004
per share. The founder shares include an aggregate of up to 216,667 shares subject to forfeiture to the extent that the remainder of the
underwriters’ over-allotment option is not exercised, so that the number of founder shares will represent 25.0 % of the Company’s
issued and outstanding shares after the Initial Public Offering. As of December 31, 2024, there were 5,750,000 Class B ordinary shares
issued and outstanding. In January 2025, the underwriters’ over-allotment option expired resulting in the Sponsor forfeiting 216,667
founder shares.
The founder shares will automatically
convert 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 for share subdivisions, share capitalizations, reorganizations,
recapitalizations and the like, and subject to further adjustment. In the case that additional Class A ordinary shares, or any other
equity-linked securities, are issued or deemed issued in excess of the amounts sold in the Initial Public Offering and related to or in
connection with the closing of the initial Business Combination, the ratio at which Class B ordinary shares convert into Class A
ordinary shares will be adjusted (unless the holders of a majority of the outstanding Class B ordinary shares agree to waive such
adjustment with respect to any such issuance or deemed issuance) so that the number of Class A ordinary shares issuable upon conversion
of all Class B ordinary shares will equal, in the aggregate, 25 % of the sum of (i) the total number of all Class A ordinary
shares outstanding upon the completion of the Initial Public Offering (including any Class A ordinary shares issued pursuant to the
underwriters’ over-allotment option and excluding the Class A ordinary shares underlying the Private Placement Warrants issued
to the Sponsor and the underwriters), plus (ii) all Class A ordinary shares and equity-linked securities issued or deemed issued,
in connection with the closing of the initial Business Combination (excluding any shares or equity-linked securities issued, or to be
issued, to any seller in the initial Business Combination and any private placement-equivalent warrants issued to the Sponsor or any of
its affiliates or to officers and directors upon conversion of Working Capital Loans) minus (iii) any redemptions of Class A
ordinary shares by public shareholders in connection with an initial Business Combination; provided that such conversion of founder shares
will never occur on a less than one-for-one basis.
F- 18
DYNAMIX CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2024
Holders of record of the
Company’s Class A ordinary shares and Class B ordinary shares are entitled to one vote for each share held on all matters
to be voted on by shareholders. Unless specified in the amended and restated memorandum and articles of association or as required by
the Companies Act or stock exchange rules, an ordinary resolution under Cayman Islands law and the Company’s amended and restated
memorandum and articles of association, which requires the affirmative vote of at least a majority of the votes cast by such shareholders
as, being entitled to do so, vote in person or, where proxies are allowed, by proxy at the applicable general meeting of the Company is
generally required to approve any matter voted on by the shareholders. Approval of certain actions requires a special resolution under
Cayman Islands law, which (except as specified below) requires the affirmative vote of at least two-thirds of the votes cast by such shareholders
as, being entitled to do so, vote in person or, where proxies are allowed, by proxy at the applicable general meeting of the Company,
and pursuant to the amended and restated memorandum and articles of association, such actions include amending the amended and restated
memorandum and articles of association and approving a statutory merger or consolidation with another company.
There is no cumulative voting
with respect to the appointment of directors, meaning, following the initial Business Combination, the holders of more than 50 % of ordinary
shares voted for the appointment of directors can elect all of the directors. Prior to the consummation of the initial Business Combination,
only holders of the Class B ordinary shares will (i) have the right to vote on the appointment and removal of directors and
(ii) be entitled to vote on continuing the Company in a jurisdiction outside the Cayman Islands (including any special resolution
required to amend the constitutional documents or to adopt new constitutional documents, in each case, as a result of approving a transfer
by way of continuation in a jurisdiction outside the Cayman Islands). Holders of the Class A ordinary shares will not be entitled
to vote on these matters during such time. These provisions of the amended and restated memorandum and articles of association may only
be amended if approved by a special resolution passed by the affirmative vote of at least 90 % (or, where such amendment is proposed in
respect of the consummation of the initial Business Combination, two-thirds) of the votes cast by such shareholders as, being entitled
to do so, vote in person or, where proxies are allowed, by proxy at the applicable general meeting of the Company.
NOTE 8 — FAIR VALUE MEASUREMENTS
The fair value of the Company’s
financial assets and liabilities reflects management’s estimate of amounts that the Company would have received in connection with
the sale of the assets or paid in connection with the transfer of the liabilities in an orderly transaction between market participants
at the measurement date. In connection with measuring the fair value of its assets and liabilities, the Company seeks to maximize the
use of observable inputs (market data obtained from independent sources) and to minimize the use of unobservable inputs (internal assumptions
about how market participants would price assets and liabilities). The following fair value hierarchy is used to classify assets and liabilities
based on the observable inputs and unobservable inputs used in order to value the assets and liabilities:
Level 1:
Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis.
Level 2:
Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active.
Level 3:
Unobservable inputs based on assessment of the assumptions that market participants would use in pricing the asset or liability.
F- 19
DYNAMIX CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2024
The following table presents
information about the Company’s assets and liabilities that are measured at fair value as of December 31, 2024, and indicates the
fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:
Level
December 31,
2024
Assets:
Investments held in Trust Account
1
$ 167,164,825
Liabilities:
Over-allotment option liability
3
$ 64,371
Warrant liability – Public Warrants
1
$ 2,158,000
At December 31, 2024, investments
held in the Trust Account were held in money market funds which are invested primarily in U.S. Treasury securities. The estimated fair
values of investments held in Trust Account are determined using available market information. Fair values of these investments are determined
by Level 1 inputs utilizing quoted prices (unadjusted) in active markets for identical assets.
The over-allotment option
was accounted for as a liability in accordance with ASC 815-40 and was presented within liabilities on the balance sheet. The over-allotment
option liability is measured at fair value at inception and on a recurring basis, with changes in fair value presented within changes
in fair value of over-allotment option liability in the statement of operations.
The Company used a Black-Scholes
model to value the over-allotment option. The over-allotment option liability was classified within Level 3 of the fair value hierarchy
at the measurement dates due to the use of unobservable inputs inherent in pricing models are assumptions related to expected share-price
volatility, expected life and risk-free interest rate. The Company estimates the volatility of its ordinary shares based on historical
volatility that matches the expected remaining life of the option. The risk-free interest rate is based on the U.S. Treasury zero-coupon
yield curve on the grant date for a maturity similar to the expected remaining life of the option. The expected life of the option is
assumed to be equivalent to their remaining contractual term.
The key inputs into the Black-Scholes
model were as follows at initial measurement and December 31, 2024 of the over-allotment option:
Inputs December 31,
2024 November 22,
2024
Risk-free interest rate 4.45 % 4.72 %
Expected term (years) 0.12 0.12
Expected volatility 4.91 % 6.23 %
Exercise price $ 10.00 $ 10.00
Fair value of over-allotment unit $ 0.099 $ 0.119
The Public Warrants were
accounted for as liabilities in accordance with ASC 815-40 and are presented within warrant liability in the accompanying balance sheet.
The warrant liability was measured at fair value at inception and on a recurring basis, with changes in fair value presented within the
statement of operations. The fair value of the Public Warrants was determined using the Monte Carlo Simulation Model upon consummation
of the Initial Public Offering. On December 9, 2024, the Company’s Class A ordinary shares and warrants began separately trading
from the Units. On December 31, 2024, the Company’s warrant liability for the Public Warrants was based on unadjusted quoted prices
at the close of market.
The following table presents
the quantitative information regarding market assumptions used in the valuation of the public warrants:
Inputs
November 22,
2024
Estimated Share Price
$ 9.90
Exercise Price
$ 11.50
Term (Years)
7.0
Risk-Free Rate
4.3 %
Selected Volatility
1.5 %
Probability of Merger Closing and Market Adjustment
15.0 %
F- 20
DYNAMIX CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2024
The fair value of the 75,000
Founder Shares deemed transferred to the Company’s directors and 25,000 Founder Shares deemed transferred to the Company’s
vice president was determined using the company’s Class A ordinary shares as a proxy and discounted based on a lack of marketability
and the probability of successfully closing on a Business Combination.
As of December 31, 2024,
the Company determined that a Business Combination is not considered probable, and, therefore, no stock-based compensation expense has
been recognized. Stock-based compensation would be recognized at the date a Business Combination is considered probable (i.e., upon consummation
of a Business Combination) in an amount equal to the number of Founders Shares times the grant date fair value per share (unless subsequently
modified) less the amount initially received for the purchase of the Founders Shares.
The following table presents
the quantitative information regarding market assumptions used in the valuation of the Founder Shares:
Inputs
November 22,
2024
Proxy price of Class A ordinary shares
$ 9.90
Probability of closing on a Business Combination
15.0 %
Discount for lack of marketability
13.0 %
The following table provides
a summary of the changes in the fair value of the Company’s Level 3 financial instruments that are measured at fair value on a recurring
basis:
Warrant liability –
Public Warrants
Over-allotment
option liability
Initial measurement at November 22, 2024
$ 1,743,000
$ 77,163
Change in fair value
( 12,792 )
Reclassification to level 1 (1)
( 1,743,000 )
Fair value at December 31, 2024
$ —
$ 64,371
(1) Assumes the Public Warrants were reclassified on December 31,
2024.
Other than the Public Warrants, there were no other transfers in or
out of Level 3.
NOTE 9 — SEGMENT INFORMATION
ASC Topic 280, “Segment
Reporting,” establishes standards for companies to report in their financial statement information about operating segments, products,
services, geographic areas, and major customers. Operating segments are defined as components of an enterprise 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 (“CODM”) has been identified as the Chief Executive Officer, who reviews the operating results for
the Company as a whole to make decisions about allocating resources and assessing financial performance. Accordingly, management has determined
that the Company only has one operating segment.
F- 21
DYNAMIX CORPORATION
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
DECEMBER 31, 2024
When evaluating the Company’s
performance and making key decisions regarding resource allocation the CODM reviews several key metrics, which include the following:
For the Period from June 13,
2024 (Inception) Through
December 31, 2024
General and administrative expenses
$ 375,613
Dividends earned on investments held in Trust Account
$ 749,825
The key measures of segment
profit or loss reviewed by our CODM are dividends earned on investments held in Trust Account and general and administrative expenses.
The CODM reviews dividends earned on investments held in 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.
The accounting policies used
to measure the profit and loss of the segment are the same as those described in the summary of significant accounting policies.
NOTE 10 — SUBSEQUENT EVENTS
The Company evaluated subsequent
events and transactions that occurred after the balance sheet date up to the date that the financial statements were issued. Based upon
this review, other than as discussed in the Notes, the Company did not identify any subsequent events that would have required adjustment
or disclosure in the financial statements.
On February 4, 2025, the Company
entered into an advisory services agreement (the “advisory services agreement”) with Volta (the “service provider”),
an affiliate of our sponsor owned and controlled by our chief executive officer and chief financial officer. Pursuant to the advisory
services agreement, the service provider will provide management, consulting and other advisory services to the Company in connection
with its initial Business Combination. In consideration for these services, the Company will pay to the service provider an annual fee,
payable on a monthly basis, until the consummation of a Business Combination. The Company will also reimburse the service provider and
its affiliates for certain costs and expenses incurred in favor of third parties. Such annual fee, together with any reimbursement, shall
not exceed 10 % of the interest earned on funds held in the Trust Account.
F-22