Item 7. Management’s Discussion and Analysis
ITEM
7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of the Company’s
financial condition and results of operations should be read in conjunction with our audited financial statements and the notes related
thereto which are included in “Item 8. Financial Statements and Supplementary Data” of this Annual Report on Form 10-K. Certain
information contained in the discussion and analysis set forth below includes forward-looking statements. Our actual results may differ
materially from those anticipated in these forward-looking statements as a result of many factors, including those set forth under “Special
Note Regarding Forward-Looking Statements,” “Item 1A. Risk Factors” and elsewhere in this Annual Report on Form 10-K.
Overview
We are a blank check company incorporated in the
Cayman Islands on March 21, 2025, 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 or entities that the Company has not yet identified.
We intend to effectuate our initial business combination using cash derived from the proceeds of the IPO and the sale of the Private Placement
Units, 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 an initial business combination will be
successful.
Results of Operations
We have neither engaged in any operations
nor generated any revenues to date. Our only activities from March 21, 2025 (inception) through December 31, 2025 were organizational
activities, those necessary to prepare for the IPO, described below, and identifying a target company for an initial business combination.
We do not expect to generate any operating revenues until after the completion of our initial business combination agreement. We generate
non-operating income in the form of interest income on marketable securities held in the trust account. We incur expenses as a result
of being a public company (for legal, financial reporting, accounting and auditing compliance), as well as for due diligence expenses.
For the period from March 21, 2025 (inception)
through December 31, 2025, we had a net income of $840,557, which consists of interest income on cash and marketable securities held in
the trust account of $1,149,606, offset by operating costs of $309,049.
Liquidity and
Capital Resources
On September 26, 2025, we consummated the IPO
of 11,500,000 Units, which includes the full exercise by I-Bankers of its over-allotment option of 1,500,000 Units, at $10.00 per Unit,
generating gross proceeds of $115,000,000. Simultaneously with the closing of the IPO, we consummated the sale of an aggregate of 367,500
Private Placement Units at a price of $10.00 per Private Placement Unit, generating gross proceeds of $3,675,000.
Following the IPO, the full exercise of the over-allotment
option, and the sale of the Private Units, a total of $115,000,000 was placed in the trust account. We incurred $2,316,412 in IPO related
costs, consisting of $1,725,000 cash underwriting fee, and $591,412 of other offering costs.
For the period from March 21, 2025 (inception)
through December 31, 2025, cash used in operating activities was $451,470. Net income of $840,557 was affected by interest earned on cash
and marketable securities held in the trust account of $1,149,606 and payment of operation costs through promissory note of $40,140. Changes
in operating assets and liabilities provided $182,561 of cash for operating activities.
As of December 31, 2025, we had marketable securities
held in the trust account of $116,149,606 (including approximately $1,149,606 of interest income) consisting of U.S. Treasury Bills with
a maturity of 185 days or less. We may withdraw interest from the Trust Account to pay taxes, if any. We intend to use substantially all
of the funds held in the trust account, including any amounts representing interest earned on the trust account (less income taxes payable),
to complete our initial business combination. To the extent that our share capital or debt is used, in whole or in part, as consideration
to complete our initial business combination, the remaining proceeds held in the trust account will be used as working capital to finance
the operations of the target business or businesses, make other acquisitions and pursue our growth strategies.
74
As of December 31, 2025, we had cash of $947,868.
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, and structure, negotiate
and complete an initial business combination.
In order to fund working capital deficiencies
or finance transaction costs in connection with an initial business combination, the sponsor, or certain of our officers and directors
or their affiliates may, but are not obligated to, loan us funds as may be required. If we complete an initial business combination, we
would repay such loaned amounts. In the event that an initial business combination does not close, we may use a portion of the working
capital held outside the trust account to repay such loaned amounts but no proceeds from our trust account would be used for such repayment.
up to $1,500,000 of such working capital loans for each such person may be convertible into units of the post-business combination entity
at a price of $10.00 per unit at the option of our sponsor.
We do not believe we will need to raise
additional funds in order to meet the expenditures required for operating our business. However, if our estimate of the costs of identifying
a target business, undertaking in-depth due diligence and negotiating an initial business combination are less than the actual amount
necessary to do so, we may have insufficient funds available to operate our business prior to our initial business combination. Moreover,
we may need to obtain additional financing either to complete our initial business combination or because we become obligated to redeem
a significant number of our public shares upon consummation of our initial business combination, in which case we may issue additional
securities or incur debt in connection with such initial business combination.
Off-Balance Sheet Financing Arrangements
We have no obligations, assets or liabilities,
which would be considered off-balance sheet arrangements as of December 31, 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 with the sponsor or an affiliate to pay an
affiliate of sponsor a total of $10,000 per month for office space, administrative and shared personnel support services. These monthly
fees will cease upon the completion of the initial business combination or the liquidation of the Company.
The underwriter was entitled to a cash underwriting
discount of $1,725,000, which was paid in cash at the closing of the IPO.
We have engaged I-Bankers as advisor in connection
with the initial business combination. Upon a successful initial business combination, the Company will pay I-Bankers, a business combination
marketing fee equal to 3% of the remaining trust account balance upon business combination, subject to a minimum of $1,000,000.
Critical Accounting
Estimates
The preparation of unaudited 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, and income and expenses during the periods reported. Making estimates requires
management to exercise significant judgement. 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 materially differ from
those estimates. As of December 31, 2025, we did not have any critical accounting estimates to be disclosed.
75
ITEM
7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Not required for smaller reporting companies.
ITEM
8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
This information appears following Item 15 of
this Report and is included herein by reference.
ITEM
9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
None.