Item 1. Financial Statements
Item 1. Financial Statements
EUREKA ACQUISITION CORP
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
December 31,
2025 (Unaudited)
September 30,
2025
Assets
Current Assets
Cash
$ 32,797
$ 51,431
Prepaid expenses
-
47,877
Total Current Assets
32,797
99,308
Deferred offering costs
-
-
Investments held in Trust Account
32,087,675
31,338,322
Total Assets
$ 32,120,472
$ 31,437,630
Liabilities, Shares Subject to Possible Redemption, and Shareholders’ Equity
Current Liabilities
Accounts payable and accrued expenses
$ 345,712
$ 174,581
Due to related party
130,000
50,000
Promissory note - related party
1,050,000
500,000
Total Current Liabilities
1,525,712
724,581
Total Liabilities
1,525,712
724,581
Commitments and Contingencies (Note 6)
Class A ordinary shares subject to possible redemption, $ 0.0001 par value,
390,000,000 shares authorized, 2,930,233 shares and 2,930,233 shares issued and
outstanding as of December 31, 2025 and September 30, 2025, respectively
32,087,675
31,338,322
Shareholders’ (Deficit) Equity
Preference shares, $ 0.0001 par value, 10,000,000 shares authorized, none
issued and outstanding
-
-
Class A ordinary shares, $ 0.0001 par value, 390,000,000 shares authorized,
458,000 shares issued and outstanding (excluding 2,930,233 shares subject
to possible redemption) as of December 31, 2025 and September 30, 2025
46
46
Class B ordinary shares, $ 0.0001 par value, 100,000,000 shares authorized,
1,437,500 shares issued and outstanding as of December 31, 2025
and September 30, 2025
144
144
Retained earnings (accumulated deficit)
( 1,493,105 )
( 625,463 )
Total Shareholders’ (Deficit) Equity
( 1,492,915 )
( 625,273 )
Total Liabilities, Shares Subject to Possible Redemption, and Shareholders’ (Deficit) Equity
$ 32,120,472
$ 31,437,630
The accompanying notes are an integral part of
these unaudited condensed consolidated financial statements.
1
EUREKA ACQUISITION CORP
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
For the
Three Months
Ended
December 31,
2025
2024
General and administrative expenses
$ 417,642
$ 152,038
Loss from operations
( 417,642 )
( 152,038 )
Other income:
Interest earned on investments held in Trust Account
299,353
694,056
(Loss) income before income taxes
( 118,289 )
542,018
Income taxes provision
—
—
Net (loss) income
$ ( 118,289 )
$ 542,018
Basic and diluted weighted average shares outstanding, Class A ordinary shares subject
to possible redemption
2,930,233
5,750,000
Basic and diluted net income per share, Class A ordinary shares subject to possible
redemption
$ 0.08
$ 0.13
Basic and diluted weighted average shares outstanding, non-redeemable Class A and
Class B ordinary shares
1,895,500
1,895,500
Basic and diluted net loss per share, non-redeemable Class A and Class B ordinary shares
$ ( 0.18 )
$ ( 0.11 )
The accompanying notes are an integral part of
these unaudited condensed consolidated financial statements.
2
EUREKA ACQUISITION CORP
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (DEFICIT)
FOR THE THREE MONTHS ENDED DECEMBER 31, 2025
Ordinary Shares
Additional
Retained Earnings
Total
Class A
Class B
Paid-in
(Accumulated
Shareholders’
Shares
Amount
Shares (1)
Amount
Capital
Deficit)
Equity
Balance as of September 30, 2025
458,000
$ 46
1,437,500
$ 144
$ —
$ ( 625,463 )
( 625,273 )
Subsequent measurement of ordinary shares subject to redemption (interest earned on trust account)
—
—
—
—
—
( 299,353 )
( 299,353 )
Accretion of carrying value to redemption value
—
—
—
—
—
—
—
Term extension fee
( 450,000 )
( 450,000 )
Net loss
—
—
—
—
—
( 118,289 )
( 118,289 )
Balance as of December 31, 2025
458,000
$ 46
1,437,500
$ 144
—
$ ( 1,493,105 )
$ ( 1,492,915 )
FOR THE THREE MONTHS ENDED DECEMBER 31, 2024
Ordinary Shares
Additional
Total
Class A
Class B
Paid-in
Retained
Shareholders’
Shares
Amount
Shares (1)
Amount
Capital
Earnings
Equity
Balance as of September 30, 2024
458,000
$ 46
1,437,500
$ 144
$ 2,614,400
$ 250,396
$ 2,864,986
Accretion of carrying value to redemption value
—
—
—
—
( 1,393,904 )
—
( 1,393,904 )
Net income
—
—
—
—
—
542,018
542,018
Balance as of December 31, 2024
458,000
$ 46
1,437,500
$ 144
$ 1,220,496
$ 792,414
$ 2,013,100
(1) This number retroactively restated to include an aggregate of 187,500 Class B ordinary shares as a result of the underwriter’s full exercise of their over-allotment option on July 8, 2025. No Founder Shares are currently subject to forfeiture (see Note 5).
The accompanying notes are an integral part of
these unaudited condensed consolidated financial statements.
3
EUREKA ACQUISITION CORP
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
For the
Three Months
Ended
December 31,
2025
2024
Cash Flows from Operating Activities:
Net (loss) income
$ ( 118,289 )
$ 542,018
Adjustment to reconcile net (loss) income to net cash used in operating activities:
Interest earned on investments held in Trust Account
( 299,353 )
( 694,056 )
Changes in operating assets and liabilities:
Prepaid expenses
47,877
25,940
Due to a related party
30,000
—
Accounts payable and accrued expenses
171,131
7,777
Net Cash Used in Operating Activities
( 168,634 )
( 118,321 )
Cash Flows from Investing Activities:
Cash deposited in trust account
( 450,000 )
—
Net Cash Used in Investing Activities
( 450,000 )
—
Cash Flows from Financing Activities:
Advance from related party
50,000
—
Proceeds from issuance of promissory note to related party
550,000
—
Net Cash Provided by Financing Activities
600,000
—
Net Change in Cash
( 18,634 )
( 118,321 )
Cash, beginning of period
51,431
670,352
Cash, end of period
$ 32,797
$ 552,031
Supplemental Disclosure of Cash Flow Information:
Accretion of carrying value to redemption value of Class A redeemable ordinary shares
$ 749,353
$ 1,393,904
The accompanying notes are an integral part of
these unaudited condensed consolidated financial statements.
4
EUREKA ACQUISITION CORP
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2025
Note 1 — Organization,
Business Operation and Going Concern Consideration
Eureka Acquisition Corp (the “Company”
or “EURK”) is a blank check company incorporated in the Cayman Islands on June 13, 2023. The Company was formed for the
purpose of entering into a merger, share exchange, asset acquisition, share purchase, recapitalization, reorganization or similar business
combination with one or more businesses or entities, which is referred to as a “target business” (the “Business Combination”).
The Company has selected September 30 as its fiscal year end.
As of December 31, 2025, the Company had not commenced
any operations. For the period from June 13, 2023 (inception) through December 31, 2025, the Company’s efforts have been limited
to organizational activities as well as activities related to the initial public offering (the “IPO”) described below, and
subsequent to the IPO, identifying a target company for a Business Combination and preparing the Transactions (as defined below). The
Company will not generate any operating revenues until after the completion of a Business Combination, at the earliest. The Company will
generate non-operating income in the form of dividend and/or interest income from the proceeds derived from the IPO and sale of Private
Units (as defined below).
The Company’s management has broad discretion
with respect to the specific application of the net proceeds of the IPO and the sale of the Private Units, although substantially all
of the net proceeds are intended to be applied generally toward consummating a Business Combination. There is no assurance that the Company
will be able to complete a Business Combination successfully.
The Company’s founder and sponsor is Hercules
Capital Management Corp, a British Virgin Islands company (the “Sponsor”). The Company’s ability to commence operations
is contingent upon obtaining adequate financial resources through the IPO (see Note 3) and a private placement to the initial shareholder
(see Note 4).
The registration statement on Form S-1 in connection
with the for the Company’s IPO was declared effective on July 1, 2024. On July 3, 2024, the Company consummated its IPO of 5,000,000
units (“Units”). Each Unit consists of one Class A ordinary share, $ 0.0001 par value per share, and one right to receive one-fifth
of one Class A ordinary share upon the completion of the initial Business Combination. The Units were sold at an offering price of $ 10.00
per Unit, generating total gross proceeds of $ 50,000,000 . On July 3, 2024, the underwriter notified the Company of its exercise of the
over-allotment option in full to purchase additional 750,000 Units (the “Option Units”) of the Company (the “Over-Allotment
Option”). As a result, on July 8, 2024, 750,000 Units were sold to the underwriter at an offering price of $ 10.00 per Option Unit
(the “Option Units” and together with the Units, collectively, the “Public Units”), generating gross proceeds
of $ 7,500,000 .
Simultaneously with the consummation of the IPO
and the sale of the Units, the Company consummated the private placement of 216,750 units (the “Initial Private Placement Units”)
to the Sponsor, at a price of $ 10.00 per Initial Private Placement Unit, generating total proceeds of $ 2,167,500 , which is described in
Note 4. Simultaneously with the issuance and sale of the Option Units, the Company completed a private placement sale of additional 11,250
units (the “Additional Private Units” and together with the Initial Private Placement Units, collectively, the “Private
Units”) to the Sponsor at a purchase price of $ 10.00 per Additional Private Unit, generating gross proceeds of $ 112,500 .
Transaction costs amounted to $ 1,600,914 consisting
of $ 862,500 of underwriting commissions which was paid in cash at the closing date of the IPO and Over-allotment Option, $ 301,300 of the
Representative Shares (discussed in the below), $ 150,000 of underwriter expenses, and $ 287,114 of other offering costs, all of which were
recognized by the Company during the three months ended September 30, 2025. At the closing date of the IPO and Over-allotment Option,
cash of $ 827,216 was held outside of the Trust Account (as defined below) and is available for the payment of accrued offering costs and
for working capital purposes.
5
In conjunction with the IPO, the Company issued
to the underwriter 200,000 Class A ordinary shares for no consideration (the “Representative Shares”) with an estimated fair
value of $ 262,000 . In connection with the issuance and sales of the Option Units, the Company issued an additional 30,000 Representative
Shares with an estimated fair value of $ 39,300 to the underwriter. The fair value of the Representative Shares accounted for as compensation
under Accounting Standards Codification (“ASC”) 718, “Compensation – Stock Compensation” (“ASC 718”)
is included in the offering costs.
The Company’s initial Business Combination
must occur with one or more target businesses that together have an aggregate fair market value of at least 80 % of the balance in the
Trust Account (as defined below), (less any taxes payable on interest earned) at the time of execution of the definitive agreement in
connection with its initial Business Combination. However, the Company will only complete a Business Combination if the post-transaction company
owns or acquires 50 % or more of the outstanding voting securities of the target or otherwise acquires a controlling interest in the target
sufficient for the post-transaction company not to be required to register as an investment company under the Investment Company
Act of 1940, as amended (the “Investment Company Act”). The Company does not believe that its anticipated principal
activities will subject the Company to the Investment Company Act. There is no assurance that the Company will be able to complete a Business
Combination successfully.
Upon the closing of the IPO, management has agreed
that at least $ 10.00 per Public Unit sold in the IPO would be held in a U.S.-based trust account (“Trust Account”). The
funds held in the Trust Account will be invested only in U.S. government treasury bills with a maturity of 185 days or less,
or in money market funds meeting the applicable conditions of Rule 2a-7 promulgated under the Investment Company Act which invest
solely in direct U.S. government treasury securities or in an interest bearing or non-interest bearing demand deposit account. Except
with respect to dividend and/or interest earned on the funds held in the Trust Account that may be released to the Company to pay the
Company’s tax obligation, if any, the proceeds from the IPO and the sale of the Private Units that are deposited and held in the
Trust Account will not be released from the Trust Account until the earliest to occur of (i) the completion of the Company’s
initial Business Combination, (ii) the redemption of any public shares properly tendered 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 obligation
to redeem 100 % of our public shares if the Company does not complete the Company’s initial Business Combination within the prescribed
period as provided in the Company’s amended and restated memorandum and articles of association (the “Combination Period”)
or (B) with respect to any other provision relating to shareholders’ rights or pre-Business Combination activity and (iii) the
redemption of all of the Company’s public shares if the Company is unable to complete their initial Business Combination within
Combination Period, subject to applicable law. In no other circumstances will a public shareholder have any right or interest of any kind
to or in the Trust Account.
The Company will provide the holders of public
shares with the opportunity to redeem all or a portion of their public shares upon the completion of the Business Combination either (i) in
connection with a shareholder meeting called to approve the Business Combination or (ii) by means of a tender offer.
The Company has determined not to consummate any
Business Combination unless the Company has net tangible assets of at least $ 5,000,001 upon such consummation in order to avoid being
subject to Rule 419 promulgated under the Securities Act. However, if the Company seeks to consummate an initial Business Combination
with a target business that imposes any type of working capital closing condition or requires us to have a minimum amount of funds available
from the Trust Account upon consummation of such initial Business Combination, its net tangible asset threshold may limit the Company’s
ability to consummate such initial Business Combination (as the Company may be required to have a lesser number of shares redeemed) and
may force the Company to seek third party financing which may not be available on terms acceptable to the Company or at all. As a result,
the Company may not be able to consummate such an initial Business Combination and the Company may not be able to locate another suitable
target within the applicable time period, if at all.
The Company will have until up to July 3, 2026
(if the Company fully extends the Combination Period) to complete its initial Business Combination. If the Company is unable to complete
its initial Business Combination by March 3, 2026 (or up to July 3, 2026 if fully extended), the Company will: (i) cease all operations
except for the purpose of winding up, (ii) as promptly as reasonably possible but not more than ten business days thereafter,
redeem the public shares, at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account, including
interest (less up to $ 50,000 of interest to pay dissolution expenses (which interest shall be net of taxes payable)) 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 liquidation distributions, if any), subject to applicable law, and (iii) as promptly as reasonably possible
following such redemption, subject to the approval of its remaining shareholders and its Board of Directors, liquidate and dissolve, subject
in each case to its obligations under Cayman Islands law to provide for claims of creditors and the requirements of other applicable law.
There will be no redemption rights or liquidating distributions with respect to its public rights or private placement rights, which will
expire worthless if the Company fails to complete its initial Business Combination by July 3, 2026 if fully extended.
6
On March 20, 2025, the Company’s board of
directors accepted the resignation of Dr. M. Anthony Wong, the independent director, resigning from his position as a director of the
Company. Concurrently, the Company, by ordinary resolutions of its directors, appointed Mr. Cameron Richard Johnson as the independent
director of the Company to fill the vacancy, effective immediately. Mr. Cameron Richard Johnson was also appointed as the chairperson
of the Audit Committee and a member of the Compensation Committee. The Company entered into an Indemnity Agreement with Mr. Johnson on
March 20, 2025, accordingly.
In connection with the appointment of Mr. Johnson
as the director of the Company, the Sponsor issued a share purchase option dated March 20, 2025 (the “Share Purchase Option”)
to Mr. Johnson, entitling Mr. Johnson to acquire 10,000 ordinary shares of the Company held by the Sponsor (the “Founder Shares”)
upon the exercise of the Share Purchase Option once the existing lock-up term on such Founder Shares expires pursuant to the terms and
arrangements thereunder.
On September 29, 2025, 17358750 Canada Inc., a
company incorporated under the Canada Business Corporations Act and a wholly owned subsidiary of Eureka, was formed in connection with
a contemplated business combination. Amalgamation Sub has no principal operations or revenue producing activities.
Proposed Business Combination with Marine Thinking
On October 29, 2025, the Company entered into
a business combination agreement (as the same may be amended, supplemented or otherwise modified from time to time, the “BCA”),
with Marine Thinking Inc. (“Marine Thinking”), an autonomous ship and fleet solution providing company incorporated under
the Canada Business Corporations Act (“CBCA”), and 17358750 Canada Inc., a company incorporated under the CBCA and a wholly-owned
subsidiary of Eureka (the “Amalgamation Sub,” together with Eureka and Marine Thinking, the “Parties, “and each,
a “Party”).
The BCA contemplates that the business combination
among Eureka, Marine Thinking and Amalgamation Sub will be completed through the following series of transactions, (i) prior to the time
when the Amalgamation (as defined below) becomes effective (the “Amalgamation Effective Time”), Eureka shall complete the
deregistration as a Cayman Islands exempted company in accordance with section 206 of the Companies Act and, immediately upon such deregistration,
the domestication to Canada under the CBCA (the “SPAC Continuance”). Upon the completion of the SPAC Continuance, the name
of Eureka shall be changed from “Eureka Acquisition Corp” to “Marine Thinking Holdings Inc.” or such other name
as the Parties may agree on; and (ii) following the SPAC Continuance, and in accordance with the applicable provisions of the BCA and
in accordance with the CBCA, at the closing of the transactions contemplated by the BCA (the “Closing”), Marine Thinking and
the Amalgamation Sub shall amalgamate and continue as one company, being the Amalco (“Amalco”), under the terms and conditions
prescribed in the amalgamation agreement to be signed by Marine Thinking and Amalgamation Sub and in accordance with section 181 of the
CBCA (the “Amalgamation”). Following the Amalgamation Effective Time, Amalco will become a direct wholly owned subsidiary
of Eureka.
The Continuance, the Amalgamation, and the other
transactions contemplated by the BCA are hereinafter referred to as the “Transactions.”
Support Agreement
Concurrently with the execution of the BCA, the
Sponsor, Eureka and Marine Thinking have entered into a support agreement (the “Support Agreement”) pursuant to which, among
other things, the Sponsor agreed to (i) vote, or cause to be voted or consented at any meeting of the shareholders of Eureka, or in any
action by written consent of the shareholders, all of its SPAC Shares (as defined in the BCA) which Eureka the Sponsor owns of record
or has the power to vote as of the record date for such meeting (the “Sponsor Shares”), (a) in favor of the approval and adoption
of the BCA and the Transactions contemplated thereby, and any other matter reasonably necessary to the consummation of the Business Combination,
and (b) against the proposals in connection with other alternative business combinations other than the Business Combination with Marine
Thinking; and (ii) not to transfer any Sponsor Shares until the Expiration Time (as defined in the Support Agreement).
Voting Agreement
Concurrent with the execution and delivery of
the BCA, Marine Thinking, Eureka, the Amalgamation Sub and certain shareholders of Marine Thinking (the “Requisite Shareholders”),
have entered into a voting agreement (the “Voting Agreement”), pursuant to which the Requisite Shareholders agreed to, among
other things, (i) vote, or cause to be voted or consented at a meeting of the holders of the common shares in the capital of Marine Thinking
(“Target Shareholders”), or in any action by written consent of the shareholders, all common shares of Marine Thinking which
the Requisite Shareholders own of record or have the power to vote (including any successor shares of Company of which ownership of record
or the power to vote is hereafter acquired by the Requisite Shareholders prior to the termination of the Company Voting Support Agreement)
(the “Subject Shares”), (a) in favor of the approval and adoption of the BCA and the Transactions contemplated thereby, and
any other matter reasonably necessary to the consummation of the Business Combination, and (b) against the proposals in connection with
other alternative business combinations other than the Business Combination with Eureka; and (ii) not to transfer any Subject Shares until
the Expiration Time (as defined in the Voting Agreement).
Registration Rights Agreement
The BCA contemplates that, at the Closing, Eureka,
the Sponsor, each of the Target Shareholders and certain other parties named therein will enter into an amended and restated registration
rights agreement (the “Registration Rights Agreement”), pursuant to which Eureka will agree to register for resale, pursuant
to applicable securities laws and regulations, with respect to the registrable securities held by the Holders (as defined in the Registration
Rights Agreement).
7
Lock-Up Agreements
The BCA contemplates that at the Closing, each
of the Sponsor and certain of the Target Shareholders will enter into a lock-up agreement (collectively, the “Lock-up Agreements”),
pursuant to which (i) the Sponsor agrees on certain restrictions on transfer of SPAC Class B Shares (as defined in the BCA) held by the
Sponsor immediately prior to the Closing; and (ii) certain of the Target Shareholders agree on certain restrictions on transfer of SPAC
Shares held by them immediately after the Closing, including any shares issuable upon the exercise of any rights, options, warrants or
other securities to purchase any SPAC Shares held by them immediately after the Closing, or any rights, options, warrants or other securities
convertible into or exercisable or exchangeable for any SPAC Shares held by them immediately after the Closing. The lock-up period commences
on the Amalgamation Effective Time and continues until the earlier of (i) three-hundred and sixty-five (365) days after the Closing, or
(ii) the date on which Eureka completes a liquidation, merger, capital stock exchange, reorganization or other similar transaction that
results in all of Eureka’s shareholders having the right to exchange their SPAC Shares or other equity securities of Eureka for
cash, securities or other property.
Option Purchase Agreement
On July 6, 2025, the Sponsor and Marine Thinking
entered into an option purchase agreement (as amended on September 2, 2025, the “Option Purchase Agreement”), pursuant to
which the Sponsor agreed to sell to Marine Thinking, and Marine Thinking agreed to purchase from the Sponsor, an option to purchase 583,333
SPAC Shares held by the Sponsor (the “Option Securities”) for an aggregate purchase price of $ 1,750,000 . The aggregate exercise
price of the option itself is $1.00 for all of the Option Securities. The options are exercisable for the period commencing on the
expiration or early release of applicable transfer restrictions on the Option Securities (as provided in the letter agreement dated July
2, 2024 entered into by and among Eureka, the Sponsor and certain other parties in connection with the IPO) and ending on July 5, 2026. On
September 23, 2025, Marine Thinking entered into an option assignment agreement (the “Option Assignment Agreement”) and assigned
its rights, interests and obligations in whole under the Option Purchase Agreement to a company that is owned by the current shareholders
of Marine Thinking in substantially similar proportions as their respective shareholdings in Marine Thinking.
Finder’s Agreement
On April 1, 2025, Eureka entered into a finder’s
agreement (the “Finder’s Agreement”) with Alpha Innovators Limited, a British Virgin Islands exempted company (the “Finder”),
pursuant to which the Finder agreed to introduce potential targets to Eureka. If Eureka consummates a business combination with one or
more targets introduced by the Finder during the term of the Finder’s Agreement and a period of twelve (12) months following the
termination of the Finder’s Agreement, then Eureka shall issue to the Finder or its designated affiliates, upon the completion of
each business combination(s) and as complete and full compensation for the Finder under Finder’s Agreement, a number of SPAC Class
A Shares equal to the quotient obtained by dividing 3 % of the Company Valuation (as defined in the BCA) by the Redemption Price (as defined
in the BCA).
June 2025 Shareholder Meeting
On June 30, 2025, the Company held an extraordinary
general meeting in lieu of an annual meeting of shareholders (the “Extraordinary General Meeting”).
At the Extraordinary General Meeting, the shareholders
of the Company approved the proposal (the “Charter Amendment Proposal”) to amend the Company’s Second Amended and Restated
Memorandum and Articles of Association, which provided that the Company has until July 3, 2025 to complete a business combination, and
may elect to extend the period to consummate a business combination up to two times, each by an additional three-month extension, for
a total of up to six months to January 3, 2026, be deleted in their entirety and the substitution in their place of the Third Amended
and Restated Memorandum and Articles of Association (the “Current Charter”) to provide that the Company has until July 3,
2025 to complete a business combination, and may elect to extend the period to consummate a business combination up to 12 times, each
by an additional one-month extension (the “Monthly Extension”), for a total of up to 12 months to July 3, 2026. The Company
agreed that it would not withdraw any interest from the Trust Account for payment of dissolution expenses.
In connection with the Extraordinary General Meeting,
2,819,767 Class A Ordinary Shares were rendered for redemption, and approximately $ 29 million was released from the Trust Account
to pay such redeeming shareholders.
8
Trust Amendment
In connection with the Extraordinary General Meeting,
the Company entered into an amendment to the trust agreement dated July 2, 2024 (the “Trust Amendment”), by and between the
Company and Continental Stock Transfer & Trust Company, a New York limited purpose trust company, as trustee (the “Trustee”).
The Trust Amendment provides that, among other
things, for each Monthly Extension, the amount of $ 150,000 (the “Monthly Extension Fee”) shall be deposited into the Trust
Account, and, in the event that the Monthly Extension Fee is not being deposited into the trust account by the 3rd day of each month since
July 3, 2025, the Company has a period of thirty (30) days (the “Cure Period”) to pay any applicable past due payment for
the Monthly Extension Fee. If the Company fails to make any applicable past due payment during the Cure Period, then the Company shall
immediately cease all operations, except for the purpose of winding up, and liquidate and dissolve with the same effect as if the Company
failed to complete a business combination within the prescribed timeline.
Extensions and Extension Notes
Pursuant to the Current Charter, the Company currently
has until March 3, 2026 (or up to July 3, 2026 if fully extended) to complete its business combination. If the Company is unable to complete
its initial Business Combination by the Combination Period, the Company will: (i) cease all operations except for the purpose of winding
up, (ii) as promptly as reasonably possible but not more than ten business days thereafter, redeem the public shares, at a per-share price,
payable in cash, equal to the aggregate amount then on deposit in the Trust Account, including interest (which interest shall be net of
taxes payable) 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 liquidation distributions, if any), subject to applicable law, and (iii)
as promptly as reasonably possible following such redemption, subject to the approval of its remaining shareholders and its Board of Directors,
liquidate and dissolve, subject in each case to its obligations under Cayman Islands law to provide for claims of creditors and the requirements
of other applicable law. There will be no redemption rights or liquidating distributions with respect to its public rights or private
placement rights, which will expire worthless if the Company fails to complete its initial Business Combination by the Combination Period.
As of the date hereof, an aggregate of $ 1,200,000
of the Monthly Extension Fee has been deposited into the Trust Account, among which $ 150,000 was paid by the Company from its working
capital and $ 1,050,000 was paid by the Sponsor. In connection with the Sponsor’s payment of the Monthly Extension Fee, the Company
issued seven unsecured promissory notes in the aggregate principal amount of $ 1,050,000 (the “Extension Notes”) to the Sponsor.
The Extension Notes bear no interest and are payable in full upon the earlier to occur of (i) the consummation of a Business Combination
or (ii) the date of expiry of the term of the Company. The Sponsor, has the right, but not the obligation, to convert the Extension Notes,
in whole or in part, respectively, into private units (the “Conversion Units”) of the Company, each consisting of one Class
A Ordinary Share and one right to receive one-fifth (1/5) of one Class A Ordinary Share upon the consummation of a business combination.
The number of Conversion Units to be received by the Sponsor in connection with such conversion shall be an amount determined by dividing
(x) the sum of the outstanding principal amount payable to the Sponsor by (y) $ 10.00 .
Going Concern Consideration
As of December 31, 2025, the Company had $ 32,797
of cash and a working capital deficit of $ 1,492,915 . The Company has incurred and expects to continue to incur significant costs in pursuit
of its financing and acquisition plans. The Company currently has no commitments in place to receive such financing and there is no assurance
that the Company’s plans to raise capital will be successful. In addition, the Company has until July 3, 2026 to consummate the
initial Business Combination (assume extensions). If the Company does not complete a Business Combination within the Combination Period,
the Company will trigger an automatic winding up, dissolution and liquidation pursuant to the terms of the amended and restated memorandum
and articles of association. Notwithstanding management’s belief that the Company would have sufficient funds to execute its business
strategy, there is a possibility that Business Combination might not be completed within the 12-month period from the issuance date of
these financial statements. In connection with the Company’s assessment of going concern considerations in accordance with
Financial Accounting Standards Board’s Accounting Standards “Codification Subtopic 205-40, Presentation of Financial Statements
- Going Concern”, management has determined that the mandatory liquidation, should a Business Combination not occur, and potential
subsequent dissolution, along with the need to receive additional financing, raise substantial doubt about the Company’s ability
to continue as a going concern until the earlier of the consummation of the Business Combination or the date the Company is required to
liquidate. The unaudited condensed consolidated financial statements do not include any adjustments that might result from the Company’s
inability to continue as a going concern. The unaudited condensed consolidated financial statements do not include any adjustments that
might result from the Company’s inability to continue as a going concern.
Risks and Uncertainties
As a result of the military action commenced in
February 2022 by the Russian Federation and Belarus in the country of Ukraine and related economic sanctions as well as the impact
of armed conflict in Israel and the Gaza Strip commenced in October 2023, the Company’s ability to consummate a Business Combination,
or the operations of a target business with which the Company ultimately consummates a Business Combination, may be materially and adversely
affected. In addition, the Company’s ability to consummate a transaction may be dependent on the ability to raise equity and debt
financing which may be impacted by these events, including as a result of increased market volatility, or decreased market liquidity in
third-party financing being unavailable on terms acceptable to the Company or at all. The impact of this action and related sanctions
on the world economy and the specific impact on the Company’s financial position, results of operations and/or ability to consummate
a Business Combination are not yet determinable. The unaudited condensed consolidated financial statements do not include any adjustments
that might result from the outcome of these uncertainties.
9
Note 2 — Significant Accounting
Policies
Basis of Presentation
The accompanying unaudited condensed consolidated
financial statements are presented in conformity with accounting principles generally accepted in the United States of America (“U.S.
GAAP”) and pursuant to the rules and regulations of the SEC. In the opinion of management, all adjustments consisting
of normal recurring adjustments considered necessary for a fair presentation of the financial statements, have been included. Interim
results for the three months ended December 31, 2025 are not necessarily indicative of results that may be expected through September
30, 2026 or for any future periods. These financial statements should be read in conjunction with the Company’s 2025 Annual Report
on Form 10-K as filed with the SEC on December 26, 2025.
Principles of consolidation
The audited consolidated financial statements
include the financial statements of the Company and its wholly owned subsidiaries. All transactions and balances between the Company and
its subsidiaries have been eliminated upon consolidation.
Emerging Growth Company Status
The Company is an “emerging growth company,”
as defined in Section 2(a) of the Securities Act of 1933, as amended, (the “Securities Act”), as modified
by the Jumpstart Our Business Startups Act of 2012, (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 an election to opt out is irrevocable. The Company has elected not to opt out of such extended transition period
which means that when a standard is issued or revised and it has different application dates for public or private companies, the Company,
as an emerging growth company, can adopt the new or revised standard at the time private companies adopt the new or revised standard.
This may make comparison of the Company’s financial statements with another public company which is neither an emerging growth company
nor an emerging growth company which has opted out of using the extended transition period difficult or impossible because of the potential
differences in accounting standards used.
Use of Estimates
The preparation of financial statements in conformity
with U.S. GAAP requires 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 and the reported amounts of expenses during the reporting
period. Actual results could differ from those estimates. 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.
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. As of December 31, 2025 and September 30,
2025, the Company had $ 32,797 and $ 51,431 in cash, respectively, and none in cash equivalents for both periods.
Concentration of Credit Risk
Financial instruments that potentially subject
the Company to concentrations of credit risk consist of cash accounts in a financial institution, which, at times, may exceed the United
States Federal Depository Insurance Coverage 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. As of December 31, 2025 and September 30, 2025, the Company has not experienced
losses on these accounts.
Investments Held in Trust Account
The Company’s portfolio of investments held
in the Trust Account is comprised of investments in U.S. government treasury bills with a maturity of 185 days or less. These securities
are presented on the balance sheet at fair value at the end of each reporting period. Earnings on investments held in the Trust Account
are included in interest earned on investments held in the Trust Account in the accompanying statements of operations. The estimated fair
value of investments held in the Trust Account is determined using available market information. Upon maturity of these U.S. government
securities on December 12, 2024, the Company invested the proceeds into an interest-bearing demand deposit account, which comprised the
entire balance of the Trust Account as of December 31, 2025 and earned approximately $ 299,353 and $ 694,056 interest income during three
months ended December 31, 2025 and 2024, respectively.
10
Offering Costs Associated with the IPO
Offering costs were $ 1,600,914 consisting principally
of underwriting, legal and other expenses incurred through the balance sheet date that were related to the IPO and were charged to shareholders’
equity upon the completion of the IPO. The Company complies with the requirements of the ASC 340-10-S99-1 and SEC Staff Accounting Bulletin
(“SAB”) Topic 5A - “Expenses of Offering”. The Company allocates offering costs among public shares, public rights
and Private Units based on the relative fair values of public shares, public rights and Private Units. Accordingly, $ 1,554,984 was allocated
to public shares and charged to temporary equity, and $ 45,930 was allocated to public rights and Private Units and charged to shareholders’
equity.
Share Rights
The Company accounts for the public rights and
private placement rights issued in connection with the IPO 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 rights under equity treatment
at their assigned values.
Class A ordinary shares subject to possible
redemption
The Company accounts for its Class A ordinary
shares subject to possible redemption in accordance with the guidance in ASC Topic 480, “Distinguishing Liabilities from Equity”
(ASC 480). Ordinary shares subject to mandatory redemption (if any) will be classified as a liability instrument and will be measured
at fair value. Conditionally redeemable ordinary shares (including ordinary shares that feature redemption rights that are either within
the control of the holder or subject to redemption upon the occurrence of uncertain events not solely within the Company’s control)
will be classified as temporary equity. At all other times, ordinary shares will be classified as shareholders’ equity. In accordance
with ASC 480-10-S99, the Company classifies the Class A ordinary shares subject to redemption outside of permanent equity as
the redemption provisions are not solely within the control of the Company. Given that the 5,750,000 Class A ordinary shares sold
as part of the Units in the IPO were issued with other freestanding instruments (i.e., rights), the initial carrying value of Class A
ordinary shares classified as temporary equity has been allocated to the proceeds determined in accordance with ASC 470-20. If it
is probable that the equity instrument will become redeemable, the Company has the option to either (i) accrete changes in the redemption
value over the period from the date of issuance (or from the date that it becomes probable that the instrument will become redeemable,
if later) to the earliest redemption date of the instrument or (ii) recognize changes in the redemption value immediately as they
occur and adjust the carrying amount of the instrument to equal the redemption value at the end of each reporting period. The Company
has elected to recognize the changes in redemption value as a charge against additional paid-in capital or, in the absence of additional paid-in capital,
as a charge against retained earnings over an expected 12-month period, which is the initial period that the Company has
to complete a Business Combination. The Company uses the effective interest method to calculate the periodic accretion under which
the accreted redemption value equals the redemption amount on the earliest redemption date. Additionally, interest earned in the Trust
Account is recognized as an increase to the redemption value immediately as it is earned. For the three months ended December 31, 2025,
the Company recorded $ 299,353 interest income as a remeasurement of carrying value to redemption value.
Accordingly, as of December 31, 2025 and September
30, 2025, Class A ordinary shares subject to possible redemption are presented at redemption value as temporary equity, outside of permanent
shareholders’ equity on the Company’s balance sheet in the following table:
Shares
Amount
Gross proceeds from IPO
5,750,000
$ 57,500,000
Less:
Proceeds allocated to Public Rights
—
( 1,265,000 )
Allocation of offering costs related to redeemable shares
—
( 1,554,984 )
Plus:
Accretion of carrying value to redemption value
—
639,472
Subsequent measurement of ordinary shares to redemption value
—
609,787
Class A ordinary shares subject to possible redemption – September 30, 2024
5,750,000
55,929,275
Plus:
Accretion of carrying value to redemption value
—
2,180,512
Remeasurement of carrying value to redemption value
—
2,230,500
Less:
Public shareholder redemptions
( 2,819,767 )
( 29,451,965 )
Extension fees
—
450,000
Class A ordinary shares subject to possible redemption – September 30, 2025
2,930,233
$ 31,338,322
Plus:
Accretion of carrying value to redemption value
—
299,353
Cash deposited in trust account for term extension
—
450,000
Class A ordinary shares subject to possible redemption – December 31, 2025
2,930,233
$ 32,087,675
Net Income (Loss) Per Ordinary Share
The Company complies with accounting and disclosure
requirements of FASB ASC 260, Earnings Per Share. The unaudited condensed consolidated statements of operations include a presentation
of income (loss) per redeemable share and income (loss) per non-redeemable share following the two-class method of income per share. In
order to determine the net income (loss) attributable to both the redeemable shares and non-redeemable shares, the Company first considered
the undistributed income (loss) allocable to both the redeemable shares and non-redeemable shares and the undistributed income (loss)
is calculated using the total net loss less any dividends paid. The Company then allocated the undistributed income (loss) ratably based
on the weighted average number of shares outstanding between the redeemable and non-redeemable shares. Any remeasurement of the accretion
to redemption value of the common shares subject to possible redemption was considered to be dividends paid to the public shareholders.
11
The calculation of diluted income per ordinary
share does not consider the effect of the rights issued in connection with the IPO and the Private Units since the exercise of the units
is contingent upon the occurrence of future events. As of December 31, 2025 and September 30, 2025, the Company did not have any dilutive
securities or other contracts that could, potentially, be exercised or converted into ordinary shares that then share in the earnings
of the Company. As a result, diluted net income (loss) per ordinary share is the same as basic net income (loss) per ordinary share
for the periods presented.
The net income (loss) per share presented in the
unaudited condensed statements of operations is based on the following:
For the
Three Months Ended
December 31,
2025
For the
Three Months
Ended
December 31,
2024
Net (loss) income
$ ( 118,289 )
$ 542,018
Accretion of Class A ordinary shares to redemption value
( 749,353 )
( 1,393,904 )
Net loss including accretion of Class A ordinary shares to redemption value
$ ( 867,642 )
$ ( 851,886 )
For the Three Months
Ended
December 31, 2025
For the Three Months
Ended
December 31, 2024
Redeemable
Class A
Ordinary
Shares
Non-redeemable
Class A and
Class B
Ordinary
Shares
Redeemable
Class A
Ordinary
Shares
Non-redeemable
Class A and
Class B
Ordinary
Shares
Basic and diluted net income (loss) per ordinary share
Numerator:
Allocation of net loss
$ ( 526,841 )
( 340,801 )
$ ( 640,682 )
$ ( 211,204 )
Accretion of Class A ordinary shares subject to possible redemption to redemption value
749,353
—
1,393,904
—
Allocation of net income (loss)
222,512
( 340,801 )
753,222
( 211,204 )
Denominator:
Basic and diluted weighted average shares outstanding
2,930,233
1,895,500
5,750,000
1,895,500
Basic and diluted net income (loss) per ordinary share
$ 0.08
( 0.18 )
$ 0.13
$ ( 0.11 )
Fair Value of Financial Instruments
The fair value of the Company’s assets and
liabilities, which qualify as financial instruments under FASB ASC 820, “Fair Value Measurement” (“ASC 820”),
approximates the carrying amounts represented in the accompanying balance sheet, primarily due to their short-term nature.
The Company applies ASC 820, which establishes
a framework for measuring fair value and clarifies the definition of fair value within that framework. ASC 820 defines fair value as an
exit price, which is the price that would be received for an asset or paid to transfer a liability in the Company’s principal or
most advantageous market in an orderly transaction between market participants on the measurement date. The fair value hierarchy established
in ASC 820 generally requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring
fair value. Observable inputs reflect the assumptions that market participants would use in pricing the asset or liability and are developed
based on market data obtained from sources independent of the reporting entity. Unobservable inputs reflect the entity’s own assumptions
based on market data and the entity’s judgments about the assumptions that market participants would use in pricing the asset or
liability and are to be developed based on the best information available in the circumstances. 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—Assets and liabilities with unadjusted, quoted prices listed on active market exchanges. Inputs to the fair value measurement are observable inputs, such as quoted prices in active markets for identical assets or liabilities.
●
Level 2—Inputs to the fair value measurement are determined using prices for recently traded assets and liabilities with similar underlying terms, as well as direct or indirect observable inputs, such as interest rates and yield curves that are observable at commonly quoted intervals.
●
Level 3—Inputs to the fair value measurement are unobservable inputs, such as estimates, assumptions, and valuation techniques when little or no market data exists for the assets or liabilities.
12
Income Taxes
The Company accounts for income taxes under ASC 740
Income Taxes (“ASC 740”). ASC 740 requires the recognition of deferred tax assets and liabilities for both the expected
impact of differences between the financial statement and tax basis of assets and liabilities and for the expected future tax benefit
to be derived from tax loss and tax credit carry forwards. ASC 740 additionally requires a valuation allowance to be established
when it is more likely than not that all or a portion of deferred tax assets will not be realized.
ASC 740 also clarifies the accounting for
uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes a recognition threshold and measurement
process for financial statement recognition and measurement of a tax position 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. ASC 740
also provides guidance on derecognition, classification, interest and penalties, accounting in interim period, disclosure and transition.
Based on the Company’s evaluation, it has been concluded that there are no significant uncertain tax positions requiring recognition
in the Company’s financial statements.
The Company recognizes accrued interest and penalties
related to unrecognized tax benefits as income tax expense. There were no unrecognized tax benefits and no amounts accrued for interest
and penalties as of December 31, 2025. The Company is currently not aware of any issues under review that could result in significant
payments, accruals or material deviation from its position.
There is currently no taxation imposed on income
by the Government of the Cayman Islands. In accordance with Cayman Islands federal income tax regulations, income taxes
are not levied on the Company. Consequently, income taxes are not reflected in the Company’s financial statements.
Share-based compensation
The Company recognizes compensation costs resulting
from the issuance of share-based awards to directors as an expense in the financial statements over the requisite service period based
on a measurement of fair value for each share-based award. The fair value is amortized as compensation cost on a straight-line basis over
the requisite service period of the awards. The Black-Scholes-Merton option-pricing model includes various assumptions, including the
fair value of the estimated stock price of the Company, expected life of shares, the expected volatility and the expected risk-free interest
rate, among others. These assumptions reflect the Company’s best estimates, but they involve inherent uncertainties based on market
conditions generally outside the control of the Company.
Recent Accounting Pronouncements
In December 2023, the FASB issued ASU 2023-09, Income
Taxes (Topic 740): Improvements to Income Tax Disclosures (“ASU 2023-09”), which enhances the transparency and usefulness
of income tax disclosures. ASU 2023-09 will be effective for fiscal years beginning after December 15, 2024. The Company adopted ASU 2023-09 on October
1, 2025; adoption of the ASU did not have any impact on its financial statements.
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 financial statements.
Note 3 — Initial Public
Offering
On July 3, 2025, the Company sold 5,000,000 Units,
at a price of $ 10.00 per Unit. Each Unit consists of one Class A ordinary share, par value $ 0.0001 per share and one right (the “Public
Right”). Each Public Right entitles the holder to purchase one-fifth (1/5) of one Class A ordinary share upon the consummation of
the Company’s initial Business Combination. The Company will not issue fractional shares. As a result, the holder must hold
public rights in multiples of five (5) in order to receive shares for all of their public rights upon closing of a Business Combination.
The Company had also granted the underwriters a 45 -day option to purchase up to an additional 750,000 units to cover over-allotments,
if any. On July 3, 2025, the underwriter notified the Company of its exercise of Over-Allotment Option in full to purchase
additional 750,000 Option Units of the Company. On July 8, 2025, 750,000 Option Units were sold to the underwriter at an offering
price of $ 10.00 per Option Unit, generating gross proceeds of $ 7,500,000 .
13
Note 4 — Private Placement
Simultaneously with the closing of the IPO, the
Sponsor purchased an aggregate of 216,750 Initial Private Placement Units at a price of $ 10.00 per Initial Private Placement Unit
for an aggregate purchase price of $ 2,167,500 . Each Initial Private Placement Unit was identical to the Public Units sold in the IPO,
except as described below. Simultaneously with the closing of the Option Units on July 8, 2025, the Company consummated the sale of additional
11,250 Private Placement Units to the Sponsor at a price of $ 10.00 per Additional Private Placement Unit, generating total proceeds of
$ 112,500 .
There will be no redemption rights or liquidating
distributions from the Trust Account with respect to the Founder Shares (as defined below), the Class A ordinary shares included in the
Private Units (the “Private Shares”) or private placement rights. The rights will expire worthless if the Company does not
consummate a Business Combination by the Combination Period.
Each Private Unit is identical to the Public Units
sold in the IPO, except that it will not be redeemable, transferable, assignable or salable by the Sponsor until the completion of its
initial Business Combination, except in each case (a) to the Company’s officers or directors, any affiliates or family members
of any of its officers or directors, any members of the Sponsor, or any affiliates of the Sponsor, (b) in the case of an individual,
by gift to a member of the individual’s immediate family or to a trust, the beneficiary of which is a member of the individual’s
immediate family or an affiliate of such person, or to a charitable organization; (c) in the case of an individual, by virtue of
laws of descent and distribution upon death of the individual; (d) in the case of an individual, pursuant to a qualified domestic
relations order; (e) in the event of the Company’s liquidation prior to the completion of its initial Business Combination;
or (f) by virtue of the laws of the Cayman Islands or the Sponsor’s operating agreement upon dissolution of the Sponsor; provided,
however, that in the case of clauses (a) through (e) or (f) these permitted transferees must enter into a written
agreement agreeing to be bound by these transfer restrictions and by the same agreements entered into by the Sponsor with respect to such
securities (including provisions relating to voting and liquidation distributions).
Note 5 — Related Party Transactions
Founder Shares
On July 4, 2023 and September 29, 2023,
the Sponsor acquired 100 and 1,437,400 Class B ordinary shares (the “Founder Shares”), respectively, for an aggregate
purchase price of $ 25,000 , or approximately $ 0.02 per share. As of December 31, 2025, there were 1,437,500 Founder Shares issued and outstanding,
among which, up to 187,500 Founder Shares were subject to forfeiture if the underwriters’ over-allotment was not exercised. On
July 8, 2024, the underwriters exercised their Over-Allotment Option in full, hence, all 187,500 Founder Shares were no longer subject
to forfeiture.
The Founder Shares are identical to the Class A
ordinary shares included in the Public Units sold in the IPO, and holders of Founder Shares have the same shareholder rights as public
shareholders, except that (i) holders of the Founder Shares have the right to vote on the election of directors prior to its initial
Business Combination, (ii) the Founder Shares are subject to certain transfer restrictions, as described in more detail below, and
(iii) the Sponsor, officers and directors of the Company have entered into a letter agreement with the Company, pursuant to which
they have agreed (A) to waive their redemption rights with respect to the Founder Shares, Private Shares and public shares in connection
with the completion of its initial Business Combination and (B) to waive their rights to liquidating distributions from the Trust
Account with respect to the Founder Shares and Private Shares if the Company fails to complete its initial Business Combination by July
3, 2026 (if the Company fully extends the period of time to consummate a Business Combination), 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 its initial Business
Combination within such time period and (iii) the Founder Shares and Private Shares are subject to registration rights. If the Company
submits its initial Business Combination to its public shareholders for a vote, the Sponsor, and its officers and directors have agreed
(and their permitted transferees will agree), pursuant to the terms of a letter agreement entered into with the Company, to vote any Founder
Shares and the Private Shares held by them and any public shares purchased during or after the IPO in favor of its initial Business Combination.
The Class B ordinary shares will automatically
convert into Class A ordinary shares at the time of its initial Business Combination on a one-for-one basis, subject to adjustment for
share splits, share capitalizations, reorganizations, recapitalizations and the like, and subject to further adjustment as provided herein
and in its amended and restated memorandum and articles of association. In the case that additional Class A ordinary shares, or equity-linked
securities, are issued or deemed issued in excess of the amounts sold in the IPO and related to the closing of the Business Combination,
the ratio at which Class B ordinary shares shall convert into Class A ordinary shares will be adjusted (unless the holders of a majority
of the issued and outstanding Class B ordinary shares agree to waive such anti-dilution 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, 20 % of the sum of all ordinary shares outstanding upon completion of the IPO (excluding the Private Shares and the Representative
Shares) plus all Class A ordinary shares and equity-linked securities issued or deemed issued in connection with the Business Combination
(excluding any shares or equity-linked securities issued, or to be issued, to any seller in the initial Business Combination or any private
placement-equivalent units issued to its sponsor or its affiliates upon conversion of loans made to the Company). Holders of Founder shares
may also elect to convert their Class B ordinary shares into an equal number of Class A ordinary shares, subject to adjustment as provided
above, at any time. The term “equity-linked securities” refers to any debt or equity securities that are convertible, exercisable
or exchangeable for its Class A ordinary shares issued in a financing transaction in connection with its initial Business Combination,
including but not limited to a private placement of equity or debt. Securities could be “deemed issued” for purposes of the
conversion adjustment if such shares are issuable upon the conversion or exercise of convertible securities, warrants or similar securities.
14
With certain limited exceptions, the Founder Shares
are not transferable, assignable or saleable (except to the permitted transferees, each of whom will be subject to the same transfer restrictions)
until the earlier of (1) six months after the completion of its initial Business Combination and (2) the date on which
the Company consummates a liquidation, merger, share exchange, reorganization, or other similar transaction after its initial Business
Combination that results in all of its shareholders having the right to exchange their ordinary shares for cash, securities or other property.
Notwithstanding the foregoing, if the last sale price of the Company ordinary shares equals or exceeds $ 12.00 per share (as adjusted for
share splits, share capitalizations, rights issuances, subdivisions, reorganizations, recapitalizations and the like) for any 20 trading
days within any 30 -trading day period after the Company’s initial Business Combination, 50 % of the Founder shares will be released
from the lock-up.
Due to Related Party
The Sponsor funded part of the Company’s transaction costs related to the business combination. As of December
31, 2025 and September 30, 2025, $ 50,000 and $ nil , respectively, were outstanding. The amount is unsecured, interest-free and due on demand.
Promissory Note — Related Party
On September 30, 2023, the Sponsor agreed to loan
the Company up to $ 500,000 (the “Promissory Note”) to be used for a portion of the expenses of the IPO. This loan is non-interest
bearing, unsecured and is due at the earlier of (1) the closing of the IPO or (2) the date on which the Company determines not to conduct
an initial public offering of its securities, unless accelerated upon the occurrence of an Event of Default. The outstanding loan balance
of $ 481,511 was repaid upon the closing of the IPO out of the offering proceeds not held in the Trust Account on July 3, 2024.
On August 4, 2025, September 3, 2025, October
6, 2025, November 4, 2025 and December 4, 2025, in relation to the Sponsor’s payment of the Monthly Extension Fee, the Company issued
five unsecured promissory notes (“Extension Notes”) to the Sponsor, amounting to a total of $ 750,000 . Each Extension Note
has a principal sum of $ 150,000 , bears no interest and is payable in full upon the earlier to occur of (i) the consummation of the Company’s
Business Combination or (ii) the date of expiry of the term of the Company. The Sponsor, has the right, but not the obligation, to convert
the Extension Notes, in whole or in part, respectively, into the Conversion Units upon the consummation of a business combination. The
number of Conversion Units to be received by the Sponsor in connection with such conversion shall be an amount determined by dividing
(x) the sum of the outstanding principal amount payable to the Sponsor by (y) $ 10.00 .
There were $ 750,000 and $ 300,000 Extension Notes
outstanding as of December 31, 2025 and September 30, 2025 respectively.
Working Capital Loans
In addition, in order to finance transaction costs
in connection with an intended initial Business Combination, the Sponsor, the Company’s officers and directors may, but are not
obligated to, loan the Company funds as may be required. If the Company completes the initial Business Combination, it would repay such
loaned amounts. In the event that the initial Business Combination does not close, the Company may use a portion of the working capital
held outside the Trust Account to repay such loaned amounts but no proceeds from the Trust Account would be used for such repayment. Up
to $ 1,500,000 of such working capital loans (“Working Capital Loans”) made by the Sponsor, the Company’s officers and
directors, or the Company’s or their affiliates to the Company prior to or in connection with its initial Business Combination may
be convertible into units, at a price of $ 10.00 per unit at the option of the lender, upon consummation of its initial Business Combination.
The units would be identical to the Private Units.
On August 25, 2025, the Company issued an unsecured
promissory note (the “Working Capital Note”) in the principal amount of up to $ 300,000 to the Sponsor. The proceeds of the
Working Capital Note, which may be drawn down from time to time until the Company consummates its initial Business Combination, will be
used as general working capital purposes.
The Working Capital Note bears no interest and
is payable in full upon the earlier to occur of (i) the consummation of the Company’s Business Combination or (ii) the date of expiry
of the term of the Company. The Sponsor has the right, but not the obligation, to convert the Working Capital Note, in whole or in part,
respectively, into Conversion Units upon the consummation of a business combination. The number of Conversion Units to be received by
the Sponsor in connection with such conversion shall be an amount determined by dividing (x) the sum of the outstanding principal amount
payable to the Sponsor by (y) $ 10.00 .
As of December 31, 2025 and September 30,
2025, the Company had $ 300,000 and $ 200,000 outstanding under the Working Capital Note.
Administrative Support Services
Commencing on the effective date of the registration
statement of the IPO, the Company has agreed to pay an affiliate of the Sponsor a total of $ 10,000 per month for office space, utilities
and secretarial and administrative support. Upon completion of its initial Business Combination or its liquidation, the Company will cease
paying these monthly fees. The Company incurred $ 30,000 and $ 30,000 for the three months ended December 31, 2025 and 2024, respectively. As of December 31, 2025 and September 30, 2025, the unpaid balance of administrative support service fee were $ 80,000 and $ 50,000 , respectively,
which were included in the balance of amount due to related party.
15
Note 6 — Commitments and
Contingencies
Registration Rights
The holders of Founder Shares, Representative
Shares, Private Units, and units that may be issued on conversion of Working Capital Loans (and in each case holders of their component
securities, as applicable) are entitled to registration rights pursuant to a registration rights agreement on July 2, 2025 requiring the
Company to register such securities for resale. 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 “piggy-back” registration
rights with respect to registration statements filed subsequent to its completion of its initial Business Combination and rights to require
the Company to register for resale such securities pursuant to Rule 415 under the Securities Act. The Company will bear the expenses
incurred in connection with the filing of any such registration statements.
Underwriting Agreement
The Company had granted the underwriter a 45 -day
option from the date of IPO to purchase up to an additional 750,000 Option Units to cover over-allotments, if any. On July 8,
2025, the underwriters exercised the Over-Allotment Option in full.
The underwriter was entitled to a cash underwriting
discount of $ 0.15 per unit, or $ 750,000 (or up to $ 862,500 if the underwriters’ over-allotment is exercised in full). Additionally,
the underwriter was entitled to acquire the Company’s 200,000 Class A ordinary shares (or up to 230,000 shares of Class A
ordinary shares if the underwriters’ over-allotment is exercised in full) that were registered in the IPO and were paid at the closing
of the IPO as the Representative Shares. In addition, the underwriter has agreed (i) to waive its redemption rights with respect
to such shares in connection with the completion of its initial Business Combination and (ii) to waive its rights to liquidating
distributions from the Trust Account with respect to such shares if the Company fails to complete its initial Business Combination within
the Combination Period. In connection with the IPO, the Company issued 200,000 Representative Shares to the underwriter with a fair value
of $ 262,000 . In connection with the issuance and sales of the Option Units, the Company issued an additional 30,000 Representative Shares
to the underwriter with a fair value of $ 39,000 .
Advisory Agreements
The Company has entered into several agreements
with financial advisors in connection with identifying and consulting with the Company with respect to the potential acquisition targets.
Any fees under these agreements are only earned by the financial advisors, and do not become due and payable to them until the Company
completes an initial Business Combination with a target identified by that financial advisor. As of the financial statements issue date,
the Company has determined that the possibility of the business combination with any potential target identified by a financial advisor
is not probable.
Note 7 — Shareholders’
Equity
Preference Share — The
Company is authorized to issue 10,000,000 preference shares, $ 0.0001 par value, with such designations, voting and other rights and
preferences as may be determined from time to time by the Company’s board of directors. As of December 31, 2025 and September 30,
2025, there were no preference shares issued or outstanding.
Class A Ordinary Share — The
Company is authorized to issue 390,000,000 Class A ordinary shares with $ 0.0001 par value. There were 458,000 Class A ordinary shares
issued or outstanding, excluding 2,930,233 Class A ordinary shares subject to possible redemption as of December 31, 2025 and September
30, 2025.
Class B Ordinary Share — The
Company is authorized to issue 100,000,000 Class B ordinary shares with $ 0.0001 par value. In July 2023 and September 2023,
the Company issued an aggregate of 1,437,500 Founder Shares to the Sponsor for an aggregate purchase price of $ 25,000 , or approximately
$ 0.02 per share, of which an aggregate of up to 187,500 shares were subject to forfeiture for no consideration to the extent that
the underwriter’s over-allotment option was not exercised in full or in part, so that the initial shareholder would collectively
own 20 % of the Company’s issued and outstanding ordinary shares after the IPO (assuming they do not purchase any Units in the IPO
and excluding the Class A ordinary shares underlying the Placement Units). As a result of the underwriters’ exercise of their over-allotment
option in full on July 8, 2025, all 187,500 Class B ordinary shares were no longer subject to forfeiture. As of December 31, 2025 and
September 30, 2025, there were 1,437,500 Class B ordinary shares issued and outstanding,
Prior to the initial Business Combination, only
holders of Class B ordinary shares will have the right to vote in the election of directors. Holders of its Class A ordinary
shares will not be entitled to vote on the election of directors during such time. These provisions of the Company’s amended and
restated memorandum and articles of association with class rights may not be amended without a resolution passed by holders of at least
two thirds of the Company’s ordinary shares who are eligible to vote and attend and vote in a general meeting of the Company’s
shareholders. With respect to any other matter submitted to a vote of its shareholders, including any vote in connection with the initial
Business Combination, except as required by law, holders of the Founder Shares and holders of its Class A ordinary shares will vote
together as a single class, with each share entitling the holder to one vote.
The Class B ordinary shares will automatically
convert into Class A ordinary shares at the time of the initial Business Combination, or earlier at the option of the holder, on
a one-for-one basis, subject to adjustment pursuant to the Company’s amended and restated memorandum and articles of association,
as more fully described in Note 5.
16
Rights
Each holder of a right will receive one-fifth (1/5)
of one Class A ordinary share upon consummation of its initial Business Combination, even if the holder of such right redeemed all
Class A ordinary shares held by it in connection with the initial Business Combination. No additional consideration will be required
to be paid by a holder of rights in order to receive its additional shares upon consummation of an initial Business Combination, as the
consideration related thereto has been included in the unit purchase price paid for by investors in the IPO. If the Company enters into
a definitive agreement for a Business Combination in which the Company will not be the surviving entity, the definitive agreement will
provide for the holders of rights to receive the same per share consideration the holders of the Class A ordinary shares will receive
in the transaction on an as-converted into ordinary share basis, and each holder of a right will be required to affirmatively convert
its rights in order to receive the one-fifth (1/5) share underlying each right (without paying any additional consideration)
upon consummation of the Business Combination. More specifically, the right holder will be required to indicate its election to convert
the rights into underlying shares as well as to return the original rights certificates to the Company.
The shares issuable upon conversion of the rights
will be freely tradable (except to the extent held by affiliates of the Company). The Company will not issue fractional shares upon conversion
of the rights. Fractional shares will either be rounded down to the nearest whole share or otherwise addressed in accordance with the
applicable provisions of Cayman law. As a result, the holders of rights must hold rights in multiples of five (5) in order to receive
shares for all of their rights upon closing of a Business Combination. If the Company is unable to complete an initial Business Combination
within the required time period and the Company liquidates the funds held in the Trust Account, holders of rights will not receive any
of such funds with respect to their rights, nor will they receive any distribution from the Company’s assets held outside of the
Trust Account with respect to such rights, and the rights will expire worthless. Further, there are no contractual penalties for failure
to deliver securities to the holders of the rights upon consummation of an initial Business Combination. Accordingly, the rights may expire
worthless. As of December 31, 2025, there were a total of 5,978,000 rights outstanding, which can be converted into 1,195,600 Class A
ordinary share upon consummation of the initial Business Combination.
17
Note 8 — Segment Information
ASC Topic 280, “Segment Reporting,”
establishes standards for companies to report in their financial statements information about operating segments, products, services,
geographic areas, and major customers. Operating segments are defined as components of an enterprise for which separate financial
information is available that is regularly evaluated by the Company’s chief operating decision maker, or group, in deciding how
to allocate resources and assess performance. The Company has adopted the guidance in ASU 2023-07, Segment Reporting (Topic 280): Improvements
to Reportable Segment Disclosures, in the accompanying financial statements.
The Company’s chief operating decision maker
has been identified as the Chief Executive Officer (“CODM”), 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 and reportable segment. When evaluating the Company’s performance and making key decisions
regarding resource allocation the CODM reviews key metrics, which include the following:
For the Three Months
Ended
December 31,
2025
2024
General and administrative expenses
$ 417,642
$ 152,038
Interest earned on investments held in Trust Account
$ 299,353
$ 694,056
The key measures of segment profit or loss reviewed
by the CODM are general and administrative expenses and interest earned on investments held in Trust Account. 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 business combination period. The CODM also reviews general and administrative expenses to manage, maintain and
enforce all contractual agreements to ensure costs are aligned with all agreements and budget. Interest earned on investments held in
Trust Account are reviewed 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.
Note 9 — Subsequent Events
The Company evaluated subsequent events and transactions
that occurred after the balance sheet date through the date when these unaudited condensed consolidated financial statements were issued.
Based on this review, the Company identified the following subsequent events that would require adjustment or disclosure in the financial
statements.
Promissory
Note – Monthly Extension
On January 2, 2026, the
Monthly Extension Fee in the amount of $ 150,000 was deposited into the Trust Account for the public shareholders, which enables the Company
to extend the period of time it has to consummate its initial business combination by one from January 3, 2026 to February 3, 2026. On
February 3, 2026, the Monthly Extension Fee in the amount of $ 150,000 was deposited into the Trust Account for the public shareholders,
which enables the Company to extend the period of time it has to consummate its initial business combination by one from February 3, 2026
to March 3, 2026. The two Monthly Extension Fees were paid by the Sponsor, accordingly, the Company issued two Extension Notes to the
Sponsor, each in the principal amount of $ 150,000 , in connection with the payment of Monthly Extension Fee, respectively.
Promissory Note
– Working Capital
On January 6, 2026, the Company issued a Working
Capital Note in the principal amount of up to $ 300,000 to the Sponsor. The proceeds of the Working Capital Note, which may be drawn down
from time to time until the Company consummates its initial business combination, will be used as general working capital purposes.
18
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.