UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(MARK ONE)
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarter ended
June 30,
2025
☐ TRANSITION REPORT PURSUANT TO SECTION
13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from
to
Commission file number: 001-42414
Dynamix Corporation
(Exact Name of Registrant as Specified in Its
Charter)
Cayman Islands 00-0000000
(State or other jurisdiction
of incorporation or organization) (I.R.S. Employer
Identification No.)
1980 Post Oak Blvd. , Suite 100
PMB 6373
Houston , TX , 77056
(Address of principal executive offices)
Registrant’s telephone number, including
area code: (646) 792 5600
Not Applicable
(Former name or former address, if changed since
last report)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which
registered
Units, each consisting of one Class A ordinary share, par value $0.0001 per share, and one-half of one redeemable warrant DYNXU The Nasdaq Stock Market LLC
Class A ordinary shares, par value $0.0001 per share DYNX The Nasdaq Stock Market LLC
Redeemable warrants, each whole warrant exercisable for one Class A ordinary share, at an exercise price of $11.50 per share DYNXW The Nasdaq Stock Market LLC
Indicate by check mark whether the Registrant:
(1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements
for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the Registrant
has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405
of this chapter) during the preceding 12 months (or for such shorter period that the Registrant was required to submit such files). Yes ☒
No ☐
Indicate by check mark whether the Registrant
is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company.
See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,”
and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐ Accelerated filer ☐
Non-accelerated filer ☒ Smaller reporting company ☒
Emerging growth company ☒
If an emerging growth company, indicate by check
mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant
is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☒ No ☐
As of August 13, 2025, there were 16,600,000 Class
A ordinary shares, par value $0.0001 per share, and 5,533,333 Class B ordinary shares, par value $0.0001 per share, issued and outstanding.
DYNAMIX CORPORATION
FORM 10-Q FOR THE QUARTER ENDED JUNE 30, 2025
TABLE OF CONTENTS
Page
Part I. Financial Information
1
Item 1. Financial Statements
1
Condensed Balance Sheets as of June 30, 2025 (Unaudited) and December 31, 2024
1
Condensed Statements of Operations for the Three and Six Months Ended June 30, 2025 and for the period from June 13, 2024 (Inception) Through June 30, 2024 (Unaudited)
2
Condensed Statements of Changes in Shareholders’ Deficit for the Three and Six Months Ended June 30, 2025 and for the Period from June 13, 2024 (Inception) Through June 30, 2024 (Unaudited)
3
Condensed Statements of Cash Flows for the Six Months Ended June 30, 2025 and for the Period from June 13, 2024 (Inception) Through June 30, 2024 (Unaudited)
4
Notes to Condensed Financial Statements (Unaudited)
5
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
20
Item 3. Quantitative and Qualitative Disclosures Regarding Market Risk
23
Item 4. Controls and Procedures
23
Part II. Other Information
24
Item 1. Legal Proceedings
24
Item 1A. Risk Factors
24
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
24
Item 3. Defaults Upon Senior Securities
24
Item 4. Mine Safety Disclosures
24
Item 5. Other Information
24
Item 6. Exhibits
25
Part III. Signatures
26
i
PART I - FINANCIAL INFORMATION
Item 1. Interim Financial Statements.
DYNAMIX CORPORATION
CONDENSED BALANCE SHEETS
June 30,
2025
December 31,
2024
(unaudited)
Assets
Current assets
Cash
$ 1,040,643
$ 1,543,566
Due from Sponsor
155
—
Prepaid expenses
118,863
1,637
Total current assets
1,159,661
1,545,203
Long-term prepaid insurance
28,395
—
Investments held in Trust Account
170,304,723
167,164,825
Total Assets
$ 171,492,779
$ 168,710,028
Liabilities, Class A Ordinary Shares Subject to Possible Redemption, and Shareholders’ Deficit
Current liabilities
Accounts payable and accrued expenses
$ 1,194,300
$ 207,608
Accrued offering costs
75,000
75,000
Over-allotment option liability
—
64,371
Total current liabilities
1,269,300
346,979
Warrant liability
3,234,510
2,158,000
Deferred underwriting fee
6,640,000
6,640,000
Total Liabilities
11,143,810
9,144,979
Commitments and Contingencies (Note 6)
Class A ordinary shares subject to possible redemption, 16,600,000 shares at redemption value of $ 10.26 and $ 10.07 per share as of June 30, 2025 and December 31, 2024, respectively
170,304,723
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) as of June 30, 2025 and December 31, 2024
—
—
Class B ordinary shares, $ 0.0001 par value; 50,000,000 shares authorized; 5,533,333 and 5,750,000 shares issued and outstanding as of June 30, 2025 and December 31, 2024, respectively (1)
553
575
Additional paid-in capital
—
—
Accumulated deficit
( 9,956,307 )
( 7,600,351 )
Total Shareholders’ Deficit
( 9,955,754 )
( 7,599,776 )
Total Liabilities, Class A Ordinary Shares Subject to Possible Redemption, and Shareholders’ Deficit
$ 171,492,779
$ 168,710,028
(1) December 31, 2024, includes an aggregate of up to 216,667 Class B ordinary shares subject to forfeiture if the over-allotment option was not exercised in full by the underwriters (Note 5). In January 2025, the over-allotment option expired unexercised resulting in 216,667 Class B ordinary shares being forfeited to the Company.
The accompanying notes are an integral part of
the unaudited condensed financial statements.
1
DYNAMIX CORPORATION
CONDENSED STATEMENTS OF OPERATIONS
(UNAUDITED)
For the
Three Months
Ended
June 30,
2025
For the
Six Months
Ended
June 30,
2025
For the
Period from
June 13,
2024
(Inception)
Through
June 30,
2024
General and administrative expenses
$ 1,150,121
$ 1,734,764
$ 26,661
Loss from operations
( 1,150,121 )
( 1,734,764 )
( 26,661 )
Other income (expense):
Change in fair value of warrant liabilities
( 867,350 )
( 1,076,510 )
—
Interest earned on cash account
10,732
23,448
—
Dividends earned on investments held in Trust Account
1,758,009
3,507,375
—
Change in fair value – over-allotment liability
―
64,371
—
Total other income, net
901,391
2,518,684
—
Net (loss) income
$ ( 248,730 )
$ 783,920
$ ( 26,661 )
Weighted average redeemable Class A ordinary shares outstanding – basic and diluted
16,600,000
16,600,000
—
Basic and diluted net (loss) income per share, Class A ordinary shares
$ ( 0.01 )
$ 0.04
$ —
Weighted average non-redeemable Class B ordinary shares outstanding – basic and diluted
5,533,333
5,539,318
5,000,000
Basic and diluted net (loss) income per share, Class B ordinary shares
( 0.01 )
$ 0.04
$ ( 0.01 )
The accompanying notes are an integral part of
the unaudited condensed financial statements.
2
DYNAMIX CORPORATION
CONDENSED STATEMENTS OF CHANGES IN SHAREHOLDERS’
DEFICIT
THREE AND SIX MONTHS ENDED JUNE 30, 2025
(UNAUDITED)
Class A
Ordinary Shares
Class B
Ordinary Shares
Additional
Paid-in
Accumulated
Total
Shareholders’
Shares
Amount
Shares
Amount
Capital
Deficit
Deficit
Balance — December 31, 2024
—
$ —
5,750,000
$ 575
$ —
$ ( 7,600,351 )
$ ( 7,599,776 )
Accretion of redeemable Class A ordinary shares to redemption amount
—
—
—
—
—
( 1,559,451 )
( 1,559,451 )
Forfeiture of Founder Shares
—
—
( 216,667 )
( 22 )
—
22
—
Net income
—
—
—
—
—
1,032,650
1,032,650
Balance – March 31, 2025
—
$ —
5,533,333
$ 553
$ —
$ ( 8,127,130 )
$ ( 8,126,577 )
Accretion of redeemable Class A ordinary shares to redemption amount
—
—
—
—
—
( 1,580,447 )
( 1,580,447 )
Net loss
—
—
—
—
—
( 248,730 )
( 248,730 )
Balance – June 30, 2025
—
$ —
5,533,333
$ 553
$ —
$ ( 9,956,307 )
$ ( 9,955,754 )
FOR THE PERIOD FROM JUNE 13, 2024 (INCEPTION)
THROUGH JUNE 30, 2024
Class A
Ordinary Shares
Class B
Ordinary Shares
Additional
Paid-in
Accumulated
Total
Shareholders’
Shares
Amount
Shares
Amount
Capital
Deficit
Deficit
Balance
— June 13, 2024 (inception)
—
$
—
—
$
—
$
—
$
—
$
—
Issuance of Founder shares to the Sponsor
—
—
5,750,000
575
24,425
—
25,000
Net loss
—
—
—
—
—
( 26,661 )
( 26,661 )
Balance — June 30, 2024 (unaudited)
—
$ —
5,750,000
$ 575
$ 24,425
$ ( 26,661 )
$ ( 1,661 )
The accompanying notes are an integral part of
the unaudited condensed financial statements.
3
DYNAMIX CORPORATION
CONDENSED STATEMENT OF CASH FLOWS
(UNAUDITED)
For the
Six
Months
Ended
June 30,
2025
For the
period from
June 13,
2024
(inception)
through
June 30,
2024
Cash Flows from Operating Activities:
Net income (loss)
$ 783,920
$ ( 26,661 )
Adjustments to reconcile net income (loss) to net cash used in operating activities:
Formation costs paid by Sponsor in exchange for issuance of Class B ordinary shares
―
16,241
Change in fair value of warrant liabilities
1,076,510
Change in fair value of over-allotment liability
( 64,371 )
―
Dividends earned on investments held in Trust Account
( 3,507,375 )
—
Changes in operating assets and liabilities:
Prepaid expenses
( 145,621 )
—
Due from Sponsor
( 155 )
—
Accounts payable and accrued liabilities
986,692
10,420
Net cash used in operating activities
( 870,400 )
—
Cash Flows from Financing Activities:
Cash withdrawn from Trust Account for working capital
367,477
―
Net cash provided by financing activities
367,477
―
Net Change in Cash
( 502,923 )
—
Cash – Beginning of period
1,543,566
—
Cash – End of period
$ 1,040,643
$ —
Non-Cash investing and financing activities:
Forfeiture of Founder Shares
$ 22
$ —
Deferred offering costs included in accrued offering costs
$ —
$ 134,137
Prepaid expenses paid in exchange for issuance of Class B ordinary shares
$ —
$ 25,000
The accompanying notes are an integral part of
the unaudited condensed financial statements.
4
DYNAMIX CORPORATION
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
NOTE 1. DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS
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”).
As of June 30, 2025, the
Company had not commenced any operations. All activity for the period from June 13, 2024 (inception) through June 30, 2025 relates
to the Company’s formation, the initial public offering (the “Initial Public Offering”), which is described below, and
subsequent to the Initial Public Offering, identifying a target company for a Business Combination. The Company will not generate any
operating revenues until after the completion of its initial Business Combination, at the earliest. The Company 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 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”) . In January 2025, the underwriters’ remaining over-allotment option expired unexercised and as a result, 216,667
Class B ordinary shares were forfeited to the Company.
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, if any, 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.
5
DYNAMIX CORPORATION
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
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, if any, 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, if any) 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.
6
DYNAMIX CORPORATION
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
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, if any, 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 condensed
financial statements.
Liquidity and Capital Resources
As of June 30, 2025, the
Company had $ 1,040,643 in its operating bank account and a working capital deficit of $ 109,639 .
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 . Additionally, creditors have agreed to defer approximately $ 1.0 million in fees until the
company completes its initial business combination.
In connection with our assessment
of going concern considerations in accordance with ASC 205-40 “Presentation of Financial Statements - Going Concern,” the
Company has incurred and expects to continue to incur significant costs in pursuit of its financing and acquisition plans. The working
capital deficit and the expectation of significant future costs raises substantial doubt about the Company’s ability to continue
as a going concern within one year after the date that the unaudited financial statements are issued. Management plans to address this
uncertainty through debt or equity financing. The Company will have until 24 months from the closing of the Initial Public Offering (or
until such earlier liquidation date as our board of directors may approve) to complete a Business Combination (the “Combination
Period”). There is no assurance that the Company’s plans to raise capital or to consummate a Business Combination will be
successful within the Combination Period. The financial statement does not include any adjustments that might result from the outcome
of this uncertainty.
7
DYNAMIX CORPORATION
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying unaudited
condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United States of
America (“GAAP”) for interim financial information and in accordance with the instructions to Form 10-Q and Article 8 of Regulation
S-X of the SEC. Certain information or footnote disclosures normally included in financial statements prepared in accordance with GAAP
have been condensed or omitted, pursuant to the rules and regulations of the SEC for interim financial reporting. Accordingly, they do
not include all the information and footnotes necessary for a complete presentation of financial position, results of operations, or cash
flows. In the opinion of management, the accompanying unaudited condensed financial statements include all adjustments, consisting of
a normal recurring nature, which are necessary for a fair presentation of the financial position, operating results and cash flows for
the periods presented.
The accompanying unaudited
condensed financial statements should be read in conjunction with the Company’s Annual Report on Form 10-K for the period ended
December 31, 2024, as filed with the SEC on March 20, 2025. The interim results for the three and six months ended June 30, 2025 are not
necessarily indicative of the results to be expected for the year ending December 31, 2025 or for any future periods.
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 condensed
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 $ 1,040,643
and $ 1,543,566 in cash as of June 30, 2025 and December 31, 2024, respectively.
8
DYNAMIX CORPORATION
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
Investments Held in Trust Account
At June 30, 2025 and December
31, 2024, substantially all of the assets held in the Trust Account were held in mutual funds which are invested primarily in money market
funds. 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 June 30,
2025 and December 31, 2024, the Company reported $ 170,304,723 and $ 167,164,825 in investments held in the Trust Account, respectively.
The Company may withdrawal
up to 10 % of the earnings in the Trust Account for working capital purposes. For the three and six months ended June 30, 2025, the
Company has withdrawn $ 177,562 and $ 367,477 , respectively from the Trust Account for working capital purposes. As of June 30, 2024,
the Trust Account did not exist.
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 the 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 sheets, primarily due to its short-term nature, except for the warrant liabilities
(see Note 8).
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 June 30, 2025 and December 31, 2024, there were no unrecognized tax benefits and no amounts accrued for interest and penalties. The
Company is currently not aware of any issues under review that could result in significant payments, accruals or material deviation from
its position.
9
DYNAMIX CORPORATION
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
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.
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 June 30, 2025 and 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 sheets. At June 30, 2025 and December 31, 2024,
the Class A ordinary shares subject to possible redemption reflected in the condensed balance sheets 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
Plus:
Accretion of redeemable Class A ordinary shares to redemption amount
1,559,451
Class A Ordinary Shares subject to possible redemption, March 31, 2025
16,600,000
168,724,276
Plus:
Accretion of redeemable Class A ordinary shares to redemption amount
1,580,447
Class A Ordinary Shares subject to possible redemption, June 30, 2025
16,600,000
$ 170,304,723
10
DYNAMIX CORPORATION
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
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.
Net (Loss) Income Per Ordinary Share
The Company complies with
accounting and disclosure requirements of FASB ASC Topic 260, “Earnings Per Share.” The Company has two classes of ordinary
shares, which are referred to as redeemable Class A ordinary shares and non-redeemable Class B ordinary shares. Income and losses are
shared pro rata between the two classes of ordinary shares. This presentation assumes a Business Combination as the most likely outcome.
Net (loss) income per ordinary share is calculated by dividing the net (loss) income by the weighted average ordinary shares outstanding
for the respective period.
The following tables present
a reconciliation of the numerator and denominator used to compute basic and diluted net (loss) income per ordinary share for each class
of ordinary shares:
For the Three Months Ended
June 30, 2025
For the Six Months Ended
June 30, 2025
For the Period from
June 13, 2024
(Inception) Through
June 30, 2024
Redeemable
Class A
Redeemable
Class B
Redeemable
Class A
Redeemable
Class B
Redeemable
Class A
Redeemable
Class B
Basic and Diluted net (loss) income per ordinary share
Numerator:
Allocation of net (loss) income
$ ( 186,548 )
$ ( 62,182 )
$ 587,781
$ 196,139
$ —
$ ( 26,661 )
Denominator:
Basic and diluted weighted average ordinary shares outstanding
16,600,000
5,533,333
16,600,000
5,539,318
—
5,000,000
Basic and diluted net (loss) income per ordinary share
$ ( 0.01 )
$ ( 0.01 )
$ 0.04
$ 0.04
$ —
$ ( 0.01 )
Recent Accounting Pronouncements
In November 2024, the FASB
issued ASU 2024-03, “Income Statement-Reporting Comprehensive Income-Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation
of Income Statement Expenses”, requiring public entities to disclose additional information about specific expense categories in
the notes to the financial statements on an interim and annual basis. ASU 2024-03 is effective for fiscal years beginning after December
15, 2026, and for interim periods beginning after December 15, 2027, with early adoption permitted. The Company is currently evaluating
the impact of adopting ASU 2024-03.
Management does not believe
that any other recently issued, but not effective, accounting standards, if currently adopted, would have a material effect on the Company’s
condensed financial statements.
11
DYNAMIX CORPORATION
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
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 June 30, 2025 and 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.
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;
12
DYNAMIX CORPORATION
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
● 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).
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. Upon the Initial
Public Offering, the underwriters partially exercised their over-allotment option and in January 2025, the remaining 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 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.
13
DYNAMIX CORPORATION
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
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 June 30, 2025 and 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.
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 or its liquidation, to pay an aggregate of $ 30,000 per month for office space, utilities, and secretarial and
administrative support services. For the three and six months ended June 30, 2025, the Company incurred $ 90,000 and $ 180,000 , respectively
of administrative services fees reported in general and administrative expenses on the statement of operations, of which $ 40,000 was paid
during the quarter ended June 30, 2025. For the period from June 13, 2024 (inception) through June 30, 2024, no fees were incurred for
these services.
At June 30, 2025 and December
31, 2024, the Company owed $ 152,000 and $ 32,000 , respectively, and reported these amounts in accounts payable and accrued expenses in
the accompanying condensed balance sheets.
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 June 30, 2025
and December 31, 2024, no such Working Capital Loans were outstanding.
14
DYNAMIX CORPORATION
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
NOTE 6. COMMITMENTS
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.
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. In January 2025, the underwriters’ remaining 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.
Advisory Services Agreement
On February 4, 2025, the
Company entered into an advisory services agreement (the “advisory services agreement”) with Volta (the “service provider”),
an affiliate of the 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 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. For the three and six months ended June 30, 2025, the Company has paid
the service provider $ 177,718 and $ 367,633 , respectively, pursuant to the advisory services agreement.
15
DYNAMIX CORPORATION
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
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 June 30, 2025 and 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 June 30, 2025 and 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 issued shares included an aggregate of up to 750,000 shares subject to forfeiture to the extent that the underwriters’
over-allotment option was not exercised. Upon the Initial Public Offering, the underwriters partially exercised their over-allotment option.
In January 2025, the underwriters’ remaining over-allotment option expired resulting in the Sponsor forfeiting 216,667 founder shares.
As of June 30, 2025 and
December 31, 2024, there were 5,533,333 and 5,750,000 Class B ordinary shares issued and outstanding, respectively.
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.
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.
16
DYNAMIX CORPORATION
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
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.
The following table presents
information about the Company’s assets and liabilities that are measured at fair value as of June 30, 2025 and December 31, 2024,
and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:
Level
June 30,
2025
December 31,
2024
Assets:
Investments held in Trust Account
1
$ 170,304,723
$ 167,164,825
Liabilities:
Over-allotment option liability
3
$ —
$ 64,371
Warrant liability – Public Warrants
1
$ 3,234,510
$ 2,158,000
At June 30, 2025 and 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 sheets. 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. In January 2025, the underwriters remaining over-allotment
option expired unexercised.
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 December 31, 2024 of the over-allotment option:
Inputs
December 31,
2024
Risk-free interest rate
4.45 %
Expected term (years)
0.12
Expected volatility
4.91 %
Exercise price
$ 10.00
Fair value of over-allotment unit
$ 0.099
The Public Warrants
were accounted for as liabilities in accordance with ASC 815-40 and are presented within warrant liability in the accompanying condensed
balance sheets. The warrant liability was measured at fair value on a recurring basis, with changes in fair value presented within the
statement of operations. The fair value of the Public Warrants was based on unadjusted quoted prices at the close of market as of June
30, 2025 and December 31, 2024.
17
DYNAMIX CORPORATION
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
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:
Over-allotment
option liability
Fair value at December 31, 2024
$ 64,371
Expiration of over-allotment option
( 64,371 )
Fair value at March 31, 2025
—
Expiration of over-allotment option
—
Fair value at June 30, 2025
$ —
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 (“CDOM”),
or group, in deciding how to allocate resources and assess performance.
The Company’s 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.
The CODM assesses performance
for the single segment and decides how to allocate resources based on net income or loss that also is reported on the condensed statements
of operations as net income or loss. The measure of segment assets is reported on the condensed balance sheets as total assets. When evaluating
the Company’s performance and making key decisions regarding resource allocation the CODM reviews several key metrics, which include
the following:
June 30,
2025
December 31,
2024
Investments held in Trust Account
$ 170,304,723
$ 167,164,825
Cash
$ 1,040,643
$ 1,543,566
For the
Three Months
Ended
June
30,
2025
For the
Six Months
Ended
June
30,
2025
For the
period from
June 13,
2024
(inception)
through
June 30,
2024
General and administrative expenses
$ 1,150,121
$ 1,734,764
$ 26,661
Dividends earned on investments held in Trust Account
$ 1,758,009
$ 3,507,375
$ —
The key metrics included
in segment profit or loss reviewed by the 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 condensed statement
of operations includes other transactions reviewed by the CODM including the change in fair value of warrant liabilities, change in fair
value – over-allotment liability, and interest earned on cash. The change in fair value of warrant liabilities and change in fair
value – over-allotment liability are both non-cash transactions. The interest earned on cash is monitored to ensure that the Company’s
cash is earning a income for the Company.
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.
18
DYNAMIX CORPORATION
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
NOTE 10. SUBSEQUENT EVENTS
The Company evaluated subsequent
events and transactions that occurred after the balance sheet date up to the date that the condensed financial statements were issued.
Based upon this review, the Company did not identify any subsequent events that would have required adjustment or disclosure in the condensed
financial statements, other than discussed below.
On July 20, 2025, the Company
entered into a letter agreement pursuant to which the underwriters from the Company’s Initial Public Offering agreed, if the closing
of the Business Combination Agreement occurs, (a) that the only consideration due and payable by the Company and its affiliates to the
underwriters pursuant to the underwriting agreement for the Initial Public Offering shall be a one-time cash fee equal to $ 500,000 (the
“ Cash Fee ”) payable upon the closing of the Business Combination, (b) to waive any rights to any additional consideration
under the underwriting agreement for the Initial Public Offering other than the Cash Fee, including deferred underwriting commission,
and (c) to forfeit 2,070,000 private placement warrants immediately prior to the closing of the Business Combination and retain 5,000
private placement warrants (which will become warrants to purchase the same number of shares of Pubco Class A Stock at the closing of
the Business Combination).
On July 21, 2025, the Company
and The Ether Machine, Inc., a Delaware corporation (“Pubco”), entered into a Business Combination Agreement (the “Business
Combination Agreement”) with ETH SPAC Merger Sub Ltd., a Cayman Islands exempted company and wholly-owned subsidiary of Pubco (“SPAC
Merger Sub”), The Ether Reserve LLC, a Delaware limited liability company (the “Ether Reserve”), Ethos Sub 1, Inc.,
a Delaware corporation and wholly-owned subsidiary of the Company (“SPAC Subsidiary A”), Ethos Sub 2, Inc., a Delaware corporation
and wholly-owned subsidiary of SPAC Subsidiary A (“SPAC Subsidiary B”), Ethos Sub 3, Inc., a Delaware corporation and wholly-owned
subsidiary of SPAC Subsidiary B (“Company Merger Sub”), and ETH Partners LLC, a Delaware limited liability company (the “Seller”).
For additional information
regarding the Business Combination Agreement and the transactions contemplated therein, see the Current Report on Form 8-K as filed with
the SEC by the Company on July 25, 2025.
Concurrently with the execution
of the Business Combination Agreement, Pubco, the Ether Reserve and the Company entered into subscription agreements (collectively, the
“ Equity PIPE Subscription Agreements ”) with certain investors (the “ Equity PIPE Investors ”), pursuant
to which the Equity PIPE Investors agreed to purchase, and Pubco agreed to issue and sell, on the Closing Date, shares of Pubco Class
A Stock (the “ Equity PIPE Shares ”) for $ 197,100,000 in cash and a contribution of 67,121 Ether, in a private placement
(the “ Equity PIPE ”).
19
Item 2. Management’s
Discussion and Analysis of Financial Condition and Results of Operations.
References in this Quarterly Report on Form 10-Q
(the “Quarterly Report”) to “we,” “us” or the “Company” refer to Dynamix Corporation.
References to our “management” or our “management team” refer to our officers and directors, and references to
the “sponsor” refer to DynamixCore Holdings, LLC. The following discussion and analysis of the Company’s financial condition
and results of operations should be read in conjunction with the condensed financial statements and the notes thereto contained elsewhere
in this Quarterly Report. Certain information contained in the discussion and analysis set forth below includes forward-looking statements
that involve risks and uncertainties.
Cautionary Note Regarding Forward-Looking Statements
This Quarterly Report includes “forward-looking
statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section
21E of the Exchange Act of 1934, as amended (the “Exchange Act”). When used in this Quarterly Report, words such as “may,”
“should,” “could,” “would,” “expect,” “plan,” “anticipate,” “believe,”
“estimate,” “continue,” or the negative of such terms or other similar expressions, as they relate to us or our
management, identify forward-looking statements. Such forward-looking statements are based on the beliefs of management, as well as assumptions
made by, and information currently available to, our management. No assurance can be given that results in any forward-looking statement
will be achieved and actual results could be affected by one or more factors, which could cause them to differ materially. The cautionary
statements made in this Quarterly Report should be read as being applicable to all forward-looking statements whenever they appear in
this Quarterly Report. For these statements, we claim the protection of the safe harbor for forward-looking statements contained in the
Private Securities Litigation Reform Act. Actual results could differ materially from those contemplated by the forward-looking statements
as a result of certain factors, including but not limited to, those detailed in our filings with the Securities and Exchange Commission.
All subsequent written or oral forward-looking statements attributable to us or persons acting on our behalf are qualified in their entirety
by this paragraph. We maintain a corporate website at https://dynamix-corp.com. The information that may be contained on or accessible
through our corporate website or any other website that we may maintain is not incorporated by reference in, or otherwise a part of, this
report. Except as expressly required by applicable securities law, we disclaim any intention or obligation to update or revise any forward-looking
statements whether as a result of new information, future events or otherwise.
Overview
We are a blank check company incorporated in the
Cayman Islands on June 13, 2024 formed 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 “initial business combination”). We intend
to effectuate our business combination using cash derived from the proceeds of the initial public offering and the sale of the private
placement warrants, our shares, debt or a combination of cash, shares and debt.
We expect to continue to incur significant costs
in the pursuit of our acquisition plans. We cannot assure you that our plans to complete a business combination will be successful.
Proposed Business Combination
On July 21, 2025, Dynamix Corporation (the “SPAC”)
and The Ether Machine, Inc., a Delaware corporation (“Pubco”), entered into a Business Combination Agreement (the “Business
Combination Agreement”) with ETH SPAC Merger Sub Ltd., a Cayman Islands exempted company and wholly-owned subsidiary of Pubco (“SPAC
Merger Sub”), The Ether Reserve LLC, a Delaware limited liability company (the “Company”), Ethos Sub 1, Inc., a Delaware
corporation and wholly-owned subsidiary of SPAC (“SPAC Subsidiary A”), Ethos Sub 2, Inc., a Delaware corporation and wholly-owned
subsidiary of SPAC Subsidiary A (“SPAC Subsidiary B”), Ethos Sub 3, Inc., a Delaware corporation and wholly-owned subsidiary
of SPAC Subsidiary B (“Company Merger Sub”), and ETH Partners LLC, a Delaware limited liability company (the “Seller”).
For additional information regarding the Business
Combination Agreement and the transactions contemplated therein, see the Current Report on Form 8-K as filed with the SEC by the Company
on July 25, 2025.
Results of Operations
We have neither engaged in any operations nor
generated any revenues to date. Our only activities from June 13, 2024 (inception) through June 30, 2025 were organizational activities,
those necessary to prepare for the initial public offering, described below, and identifying a target company for a business combination.
We do not expect to generate any operating revenues until after the completion of our initial business combination. We generate non-operating
income in the form of dividends earned on investments held in trust account. We incur expenses as a result of being a public company (for
legal, financial reporting, accounting and auditing compliance), as well as for due diligence expenses.
20
For the three months ended June 30, 2025, we had
a net loss of $248,730, which consisted of dividends earned on investments held in trust account of $1,758,009, interest earned in cash
account of $10,732, partially offset by general and administrative expenses of $1,150,121 and change in fair value of warrant liabilities
of $867,350.
For the six months ended June 30, 2025, we had
a net income of $783,920, which consisted of dividends earned on investments held in trust account of $3,507,375, change in fair value
– over-allotment liability of $64,371 and interest earned in cash account of $23,448, partially offset by general and administrative
expenses of $1,734,764 and change in fair value of warrant liabilities of $1,076,510.
For the period from June 13, 2024 (inception)
through June 30, 2024, we had a net loss of $26,661 which primarily consist of operating and formation costs.
Liquidity and Capital Resources
Until the consummation of the initial public offering,
our only source of liquidity was an initial purchase of Class B ordinary shares, par value $0.0001 (the “Class B ordinary shares”
or “Founder Shares”), by the sponsor and loans from our sponsor.
On November 22, 2024, we consummated the initial
public offering of 16,600,000 Units, at $10.00 per Unit, generating gross proceeds of $166,000,000. Simultaneously with the closing of
the initial public offering, we consummated the sale of 5,985,000 private placement warrants at a price of $1.00 per private placement
warrant to the sponsor, generating gross proceeds of $5,985,000.
Following the initial public offering, the partial
exercise of the over-allotment option, and the sale of the private placement warrants, a total of $166,415,000 was placed in the trust
account. We incurred $10,605,256 in initial public offering related costs, including $3,320,000 of cash underwriting fees, $6,640,000
of deferred underwriting fee, and $645,256 of other offering costs.
As an additional source of liquidity, we may withdraw
interest earned 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.
On February 4, 2025, we entered into an advisory
services agreement (the “advisory services agreement”) with Volta Tread LLC, an affiliate of our sponsor owned and controlled
by our chief executive officer and chief financial officer (the “service provider”). 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, we will (i) pay to the service provider an annual fee, payable on a monthly basis, until
the consummation of a business combination, and (ii) reimburse the service provider and its affiliates for certain costs and expenses
incurred in favor of third parties. The annual fee, together with any reimbursement, shall not exceed an annual limit of 10% of interest
earned on funds held in the trust account (the “Cap”). For the three and six months ended June 30, 2025, the Company has paid
the service provider $177,718 and $367,633, respectively, pursuant to the advisory services agreement.
For the six months ended June 30, 2025, net cash
used in operating activities was $870,400. Net income of $783,920 was affected by a change in fair value of warrant liabilities of $1,076,510,
dividends earned on investments held in trust account of $3,507,375, and change in fair value of over-allotment liability of $64,371.
Changes in operating assets and liabilities provided $840,916 of cash from operating activities.
For the period from June 13, 2024 (inception)
through June 30, 2024, net cash used in operating activities was $0. Net loss of $26,661 was affected by formation costs paid by Sponsor
in exchange for issuance of Class B ordinary shares of $16,241. Changes in operating assets and liabilities provided $10,420 of cash from
operating activities.
At June 30, 2025, we had mutual funds which are
invested primarily in money market funds held in the trust account of $170,304,723. We intend to use substantially all of the funds held
in the trust account (including any amounts representing dividends earned on investments held in trust account, which dividends shall
be net of taxes payable, if any, and excluding deferred underwriting fees) and not previously released to us pursuant to permitted withdrawals,
to complete our initial business combination. We may withdraw earnings from the trust account to pay taxes, if any. To the extent that
our share capital or debt is used, in whole or in part, as consideration to complete a business combination, the remaining proceeds held
in the trust account will be used as working capital to finance the operations of the target business or businesses, make other acquisitions
and pursue our growth strategies.
At June 30, 2025, we had cash of $1,040,643 held
outside of the trust account. We intend to use the funds held outside the trust account primarily to identify and evaluate target businesses,
perform business due diligence on prospective target businesses, travel to and from the offices, plants or similar locations of prospective
target businesses or their representatives or owners, review corporate documents and material agreements of prospective target businesses,
structure, negotiate and complete a business combination.
In order to fund working capital deficiencies
or finance transaction costs in connection with a business combination, our sponsor or an affiliate of our sponsor or certain of our officers
and directors may, but are not obligated to, loan us funds as may be required. If we complete a business combination, we may repay such
loaned amounts out of the proceeds of the trust account released to us. In the event that a business combination does not close, we may
use a portion of the working capital held outside the trust account to repay such loaned amounts, but no proceeds from our trust account
would be used for such repayment. Up to $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.
21
In connection with our assessment of going concern
considerations in accordance with ASC 205-40 “Presentation of Financial Statements - Going Concern,” we have incurred and
expect to continue to incur significant costs in pursuit of its
financing and acquisition plans. The working capital deficit and the expectation
of significant future costs raises substantial doubt about our ability to continue as a going concern within one year after the date that
the unaudited financial statements are issued. Management plans to address this uncertainty through debt or equity financing. There is
no assurance that our plans to raise capital or to consummate a Business Combination will be successful within the Combination Period.
The financial statement does not include any adjustments that might result from the outcome of this uncertainty.
Off-Balance Sheet Arrangements
We have no obligations, assets or liabilities
that would be considered off-balance sheet arrangements as of June 30, 2025. We do not participate in transactions that create relationships
with unconsolidated entities or financial partnerships, often referred to as variable interest entities, which would have been established
for the purpose of facilitating off-balance sheet arrangements. We have not entered into any off- balance sheet financing arrangements,
established any special purpose entities, guaranteed any debt or commitments of other entities, or purchased any non-financial assets.
Contractual Obligations
We do not have any long-term debt, capital lease
obligations, operating lease obligations or long-term liabilities, other than an agreement to pay an aggregate of $30,000 per month for
office space, utilities, and secretarial and administrative support services commencing on November 21, 2024 through the earlier of the
Company’s consummation of a business combination and its liquidation.
In addition, pursuant to the advisory services
agreement, we will pay the service provider 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. The
annual fee, together with any reimbursement, shall not exceed the Cap.
On April 1, 2025, we entered into a Master Services
Agreement with Avenue Z Inc., under which we will pay $15,000 a month for recurring services related to the preparation, development,
and implementation of certain public relations programs and services.
The underwriters were entitled to a cash underwriting
fee of $0.20 per Unit, or $3,320,000 in the aggregate. 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.
Pursuant to a registration rights agreement entered
into on November 20, 2024, the holders of the founder shares, private placement warrants and any warrants that may be issued upon conversion
of working capital loans (and any Class A ordinary shares issuable upon the exercise of the private placement warrants and warrants that
may be issued upon conversion of the working capital loans) will be entitled to registration rights. The holders of the majority of these
securities are entitled to make up to three demands, excluding short form demands, that we register such securities. In addition, the
holders have certain “piggy-back” registration rights with respect to registration statements filed subsequent to completion
of a business combination. However, the registration rights agreement provides that we will not permit any registration statement filed
under the Securities Act to become effective until termination of the applicable lockup period. The registration rights agreement does
not contain liquidating damages or other cash settlement provisions resulting from delays in registering our securities. We will bear
the expenses incurred in connection with the filing of any such registration statements.
Critical Accounting Estimates
The preparation of condensed financial statements
and related disclosures in conformity with accounting principles generally accepted in the United States of America requires management
to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities
at the date of the financial statements. Actual results could materially differ from those estimates.
Over-allotment Option
The over-allotment option was accounted for as
a liability in accordance with ASC 815-40 and was presented within liabilities on the balance sheets. The over-allotment option liability
is measured at fair value 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. Valuation of the over-allotment option liability uses significant unobservable inputs 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. Deviations in the assumptions and estimates used could result in materially
different fair values and have a material impact to our financial statements.
22
Recent Accounting Pronouncements
In November 2024, the FASB issued ASU 2024-03,
“Income Statement-Reporting Comprehensive Income-Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income
Statement Expenses”, requiring public entities to disclose additional information about specific expense categories in the notes
to the financial statements on an interim and annual basis. ASU 2024-03 is effective for fiscal years beginning after December 15, 2026,
and for interim periods beginning after December 15, 2027, with early adoption permitted. The Company is currently evaluating the impact
of adopting ASU 2024-03.
Management does not believe that any other recently
issued, but not effective, accounting standards, if currently adopted, would have a material effect on the Company’s condensed financial
statements.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
We are a smaller reporting company as defined
by Rule 12b-2 of the Exchange Act and are not required to provide the information otherwise required under this item.
Item 4. Controls and Procedures.
Evaluation of Disclosure Controls and Procedures
Disclosure controls 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 Quarterly
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 June 30, 2025, pursuant to Rule 13a-15(b) under the Exchange Act. Based
upon that evaluation, our certifying officers concluded that, as of June 30, 2025, 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 Quarterly Report on Form 10-Q 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 fiscal quarter ended
June 30, 2025 covered by this Quarterly Report on Form 10-Q that have materially affected, or are reasonably likely to materially affect,
our internal control over financial reporting.
23
PART II-OTHER INFORMATION
Item 1. Legal Proceedings.
We are not a party to and none of our property is subject to any material
pending legal proceedings.
Item 1A. Risk Factors.
As of the date of this Report, there have been
no material changes to the risk factors disclosed in the Company’s Annual Report on Form 10-K filed with the SEC on March 20, 2025.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
None.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not Applicable.
Item 5. Other Information
None .
24
Item 6. Exhibits
The following exhibits are filed as part of, or incorporated by reference
into, this Quarterly Report on Form 10-Q.
No.
Description of Exhibit
2.1+
Business Combination Agreement, dated July 21, 2025
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)
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)
10.9
Advisory Services Agreement, dated as of February 4, 2025, by and between Registrant and Volta Tread LLC (incorporated by reference to the registrant’s Current Report on Form 8-K, filed with the SEC on February 7, 2025).
10.10
Sponsor Support Agreement dated as of July 21, 2025 by and between registrant, DynamixCore Holdings, LLC, and The Ether Machine, Inc. (incorporated by reference to the registrant’s Current Report on Form 8-K, filed with the SEC on July 25, 2025)
10.11
Form of Lock-Up Agreement (incorporated by reference to the registrant’s Current Report on Form 8-K, filed with the SEC on July 25, 2025)
10.12
Form of Equity PIPE Subscription Agreement (Institutional) (incorporated by reference to the registrant’s Current Report on Form 8-K, filed with the SEC on July 25, 2025)
10.13
Form of Equity PIPE Subscription Agreement (Individual) (incorporated by reference to the registrant’s Current Report on Form 8-K, filed with the SEC on July 25, 2025)
10.14
Form of Company Unit Subscription Agreement (Institutional) (incorporated by reference to the registrant’s Current Report on Form 8-K, filed with the SEC on July 25, 2025)
10.15
Form of Company Unit Subscription Agreement (Individual) (incorporated by reference to the registrant’s Current Report on Form 8-K, filed with the SEC on July 25, 2025)
10.16
Form of Company Exchange Unit Subscription Agreement (Institutional) (incorporated by reference to the registrant’s Current Report on Form 8-K, filed with the SEC on July 25, 2025)
10.17
Form of Company Exchange Unit Subscription Agreement (Individual) (incorporated by reference to the registrant’s Current Report on Form 8-K, filed with the SEC on July 25, 2025)
10.18
Form of Amended and Restated Registration Rights Agreement (incorporated by reference to the registrant’s Current Report on Form 8-K, filed with the SEC on July 25, 2025)
10.19
Contribution Agreement, dated as of July 31, 2025 by and among Spyglass Ventures PR, LLC, and The Ether Reserve LLC (incorporated by reference to the registrant’s Current Report on Form 8-K, filed with the SEC on July 25, 2025)
31.1*
Certification of Principal Executive Officer Pursuant to Securities Exchange Act Rules 13a-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2*
Certification of Principal Financial Officer Pursuant to Securities Exchange Act Rules 13a-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1*
Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2*
Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS*
Inline XBRL Instance Document (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.
+ Certain schedules, exhibits and similar attachments have been
omitted pursuant to Item 601(a)(5) of Regulation S-K. The registrant will provide a copy of such omitted materials to the Securities
and Exchange Commission or its staff upon request.
25
SIGNATURES
Pursuant to the requirements of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized
on this 13th day of August 2025.
DYNAMIX CORPORATION
By:
/s/ Andrea Bernatova
Name:
Andrea Bernatova
Title:
Chief Executive Officer
(Principal Executive Officer)
By:
/s/ Nader Daylami
Name:
Nader Daylami
Title:
Chief Financial Officer
(Principal Financial and Accounting Officer)
26
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.