Item 1. Financial Statements
Item
1. Financial Statements
EAST
WEST AVE ACQUISITION CORP.
INDEX
TO FINANCIAL STATEMENTS
Page
Unaudited
Financial Statements of East West Ave Acquisition Corp.:
Balance Sheet as of May 31, 2026 and November 30, 2025
F-2
Unaudited Condensed Statements of Operations for the Three Months Ended May 31, 2026
F-3
Unaudited Condensed Statement of Changes in Shareholder’s Equity for the Period from October 30, 2025 (Inception) Through May 31, 2026
F-4
Unaudited Condensed Statement of Cash Flows for the Three Months Ended May 31, 2026
F-5
Notes to Unaudited Financial Statements
F-6
F- 1
EAST
WEST AVE ACQUISITION CORP.
CONDENSED
BALANCE SHEET
As of
May 31, 2026
As of
November 30, 2025
(Unaudited)
ASSETS:
Cash
$ 831,306
$ 20,000
Prepaid expense – current asset
100,000
100,000
Total Current Assets
931,306
120,000
Deferred offering costs
226,432
50,000
Total Non-Current Assets
226,432
50,000
Total Assets
$ 1,157,738
$ 170,000
LIABILITIES AND SHAREHOLDER’S EQUITY:
Liabilities
Amounts due to a Sponsor
$ 800,000
$ -
Promissory note – related party, current
350,633
-
Accrued offering expense and accrued liabilities
9,213
-
Total Current Liabilities
1,159,845
-
Promissory note – related party, non-current
-
158,562
Total Non-Current Liabilities
-
158,562
Total Liabilities
1,159,845
158,562
Commitments and Contingencies (Note 6)
-
-
Shareholder’s Equity
Preference stock, $ 0.0001 par value; 4,000,000 shares authorized; none issued and outstanding
-
-
Common stock, $ 0.0001
par value, 500,000,000 shares authorized;
2,875,000 shares issued and outstanding
(1)
288
288
Additional paid-in capital
24,712
24,712
Subscriptions receivable
-
( 5,000 )
Accumulated deficit
( 27,107 )
( 8,562 )
Total Shareholder’s Equity
( 2,107 )
11,438
TOTAL LIABILITIES AND SHAREHOLDER’S EQUITY
$ 1,157,738
$ 170,000
(1)
Includes up to an aggregate of 375,000 shares of common stock
subject to forfeiture to the extent that the underwriters’ over-allotment is not exercised in full or in part (see Note 5).
The
accompanying notes are an integral part of the condensed financial statements.
F- 2
EAST
WEST AVE ACQUISITION CORP.
CONDENSED
STATEMENT OF OPERATIONS
(UNAUDITED)
For The Three
Months Ended
May 31, 2026
Formation and operating costs
$ 13,455
Net loss
$ ( 13,455 )
Weighted average number of shares outstanding, basic and diluted (1)
2,500,000
Basic and diluted net loss per share
$ ( 0.005 )
(1)
Excludes up to an aggregate of 375,000 shares of common stock
subject to forfeiture to the extent that the underwriters’ over-allotment is not exercised in full or in part (see Note 5).
The
accompanying notes are an integral part of the condensed financial statements.
F- 3
EAST
WEST AVE ACQUISITION CORP.
CONDENSED
STATEMENT OF CHANGES IN SHAREHOLDER’S EQUITY
FOR THE PERIOD FROM OCTOBER 30, 2025 (INCEPTION) TO MAY 31, 2026
(UNAUDITED)
Shares
Amount
Capital
Receivable
Deficit
Equity
Additional
Total
common stock
Paid-in
Subscription
Accumulated
Shareholders’
Shares
Amount
Capital
Receivable
Deficit
Equity
Balance as of October 30, 2025 (Inception)
—
$ —
$ —
$ —
$ —
$ —
Issuance of common stock to Sponsors (1)
2,875,000
288
24,712
( 5,000 )
—
20,000
Net loss
—
—
—
-
( 8,562 )
( 8,562 )
Balance as of November 30, 2025
2,875,000
$ 288
$ 24,712
$ ( 5,000 )
$ ( 8,562 )
$ 11,438
Capital injection from Sponsors
—
—
—
5,000
—
5,000
Net loss
-
-
-
-
( 5,090 )
( 3,240 )
Balance as of February 28, 2026
2,875,000
$ 288
$ 24,712
$ —
$ ( 13,652 )
$ 11,348
Balance
2,875,000
$ 288
$ 24,712
$ —
$ ( 13,652 )
$ 11,348
Net loss
-
-
-
-
( 13,455 )
( 13,455 )
Balance as of May 31, 2026
2,875,000
$ 288
$ 24,712
$ —
( 27,107 )
( 2,107 )
Balance
2,875,000
$ 288
$ 24,712
$ —
( 27,107 )
( 2,107 )
(1)
Includes
up to an aggregate of 375,000 shares of common stock subject to forfeiture to the extent that the underwriters’ over-allotment
is not exercised in full or in part (see Note 5).
The
accompanying notes are an integral part of the condensed financial statements.
F- 4
EAST
WEST AVE ACQUISITION CORP.
CONDENSED
STATEMENT OF CASH FLOWS
(UNAUDITED)
For The Three
Months Ended
May 31, 2026
Cash flows from operating activities:
Net loss
$ ( 13,455 )
Changes in operating assets:
Deferred offering costs
( 39,490 )
Accrued offering expense and accrued liabilities
( 516 )
Net cash used in operating activities
$ ( 53,461 )
Cash flows from Financing Activities:
Amounts due to a Sponsor
$ 800,000
Borrowing from a related party
58,619
Net cash provided by financing activities
$ 858,619
Net change in cash
805,157
Cash, beginning of the period
26,149
Cash, end of the period
$ 831,306
Supplemental disclosure of non-cash information:
Deferred offering costs included in promissory note – related party
$ 25,204
Formation and operating costs paid by Sponsor A under Promissory Note – related party
$ 13,414
The
accompanying notes are an integral part of the condensed financial statements.
F- 5
EAST
WEST AVE ACQUISITION CORP.
NOTES
TO FINANCIAL STATEMENTS
NOTE
1. DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS
East
West Ave Acquisition Corp. (the “Company”) is a blank check company incorporated in Nevada on October 30, 2025. The Company
was 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 (“Business Combination”). While the Company may pursue an acquisition
opportunity in any business, industry, sector or geographical location, the Company intends to focus on industries that complement its
management team’s background, and to capitalize on the ability of the Company’s management team to identify and acquire a
business. The Company is an early stage and emerging growth company and, as such, the Company is subject to all of the risks associated
with early stage and emerging growth companies.
As of May 31, 2026, the Company had not yet commenced any operations. All
activity for the period from October 30, 2025 (inception) through May 31, 2026 related to the Company’s formation and the Initial
Public Offering (the “IPO”). 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 from the
proceeds derived from the IPO. The Company has selected November 30 as its fiscal year end.
The
Company’s sponsors are East West Avenue LLC (the “Sponsor A”), a Delaware limited liability company, and NFR Capital
Limited (the “Sponsor B”), a Hong Kong company (the “Sponsors”, each a “Sponsor”, and together with
the Company’s directors and officers, the “Insiders”). The Company’s ability to commence operations is contingent
upon obtaining adequate financial resources through a proposed initial public offering of 10,000,000 units at $ 10.00 per unit (or 11,500,000
units if the underwriter’s over-allotment option is exercised in full) (the “Units” and, with respect to the shares
of common stock included in the Units being offered, the “Public Shares”) which is discussed in Note 3 and the sale of 272,500 Units (whether or not the underwriters’ over-allotment option is exercised in full)
(the “Private Units”) at a price of $ 10.00 per unit in a private placement to the Company’s Sponsors (as discussed
in Note 4), that will close simultaneously with the IPO.
The
Company’s management has broad discretion with respect to the specific application of the net proceeds of the IPO
and sale of the Private Units, although substantially all of the net proceeds are intended to be applied generally toward consummating
a Business Combination. The stock exchange listing rules require that the Business Combination must be with one or more target businesses
that together have a fair market value equal to at least 80% of the balance in the Trust Account (as defined below) (excluding the amount
of any taxes payable on the income earned on the Trust Account) at the time of the execution of an agreement to enter into a Business
Combination. However, the Company will complete a Business Combination only if the post-Business Combination 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 it not to be required to register as an investment company under the Investment Company Act of 1940, as amended (the “Investment
Company Act”). There is no assurance that the Company will be able to successfully effect a Business Combination.
U pon
the closing of the IPO, management has agreed that $10.00 per unit sold in the IPO, will be held in a trust account (“Trust Account”)
located in the United States with Equiniti Trust Company, LLC acting as trustee, and may be invested only in U.S. government securities
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, that 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. Except with respect to interest earned on the funds held
in the Trust Account that may be released to the Company to pay its tax obligations and pay up to $100,000 in dissolution expenses, the
proceeds from the IPO and the sale of the Private Units will not be released from the Trust Account until the earliest of (i) the completion
of the initial Business Combination, (ii) the redemption of the Company’s Public Shares if the Company is unable to complete its
initial Business Combination within the Combination Period (as defined below), subject to applicable law, and (iii) the redemption of
the Company’s Public Shares properly submitted in connection with a stockholder vote to amend the Company’s amended and restated
articles of incorporation to modify the substance or timing of the Company’s obligation to redeem 100% of its Public Shares if
the Company has not consummated an initial Business Combination within the Combination Period (as defined below), or 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. For the avoidance of doubt, the funds held in the Trust Account (including the interest
earned on the funds held in the Trust Account) will not be used to pay any federal, state, local, excise or other tax associated with
the Company being a Nevada corporation. The Sponsors will provide sufficient loans as working capital to the Company to pay any such
taxes owed from an account other than the Trust Account.
F- 6
The
Company will provide its public shareholders with the opportunity to redeem all or a portion of their Public Shares upon the completion
of the initial Business Combination either (i) in connection with a shareholder 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 Public Shares at a per-share price, payable in cash, equal to the aggregate amount then
on deposit in the Trust Account as of two business days prior to the consummation of the initial Business Combination, including interest
earned on the funds held in the Trust Account (which interest shall be net of taxes payable and up to $ 100,000 of interest released to
the Company to pay dissolution expenses) divided by the number of then outstanding public shares, subject to the limitations and on the
conditions described herein. The amount in the Trust Account is initially anticipated to be $ 10.00 per public share. These Public Shares
subject to redemption will be recorded at a redemption value and classified as temporary equity upon the completion of the IPO, in accordance with Accounting Standards Codification (“ASC”) Topic 480 “Distinguishing Liabilities from Equity.”
The
Company will have until 12 months from the closing of the IPO (or 15 months if we enter into a definitive business
combination agreement within 12 months from the closing of this offering) or with respect to any other material provisions relating to
stockholders’ rights or pre-initial Business Combination activity (the “Combination Period”). If the Company is unable
to complete its initial Business Combination within 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 earned
on the funds held in the Trust Account (which interest shall be net of taxes payable and up to $ 100,000 of interest released to the Company
to pay dissolution expenses), divided by the number of then outstanding Public Shares, which redemption will completely extinguish public
stockholders’ rights as stockholders (including the right to receive further liquidating distributions, if any), and (iii) as promptly
as reasonably possible following such redemption, subject to the approval of the Company’s remaining shareholders and its board
of directors, liquidate and dissolve, subject in each case to its obligations under Nevada 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 the Company’s
Public Rights (as defined below), which will expire worthless if the Company fail to complete its initial Business Combination within
the Combination Period.
The
Company’s Insiders have entered into a letter agreement with the Company, pursuant to which they have agreed to (i) waive their
redemption rights with respect to their Founder Shares (as defined below), shares of Common Stock (the “Private Shares”)
included in the Private Units (as defined below) 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 Private Shares and Public Shares in connection with a shareholder
vote to approve an amendment to the Company’s amended and restated articles of incorporation; (iii) waive their rights to liquidating
distributions from the Trust Account with respect to their Founder Shares and Private Shares if the Company fail to complete its initial
Business Combination within the Combination Period, although they will be entitled to liquidating distributions from the Trust Account
with respect to any Public Shares they hold if the Company fail to complete its initial Business Combination within the prescribed time
frame and to liquidating distributions from assets outside the Trust Account; and (iv) vote any Founder Shares and Private Shares held
by them and any Public Shares purchased during or after the IPO (including in open market and privately-negotiated
transactions) in favor of the initial Business Combination (except that any Public Shares such parties may purchase in compliance with
the requirements of Rule 14e-5 under the Exchange Act would not be voted in favor of approving the Business Combination transaction).
In
order to protect the amounts held in the Trust Account, the Sponsors have agreed that they 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) $ 10.00 per public share and (ii) the actual amount per public
share held in the Trust Account as of the date of the liquidation of the Trust Account, if less than $ 10.00 per public share due to reductions
in the value of the trust assets, less permitted withdrawals, 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 they apply to any claims under the Company’s indemnity of the underwriters of the IPO against certain liabilities, including liabilities under the Securities Act. However, the Company has not asked the Sponsors
to reserve for such indemnification obligations, nor has the Company independently verified whether its Sponsors has sufficient funds
to satisfy its indemnity obligations and the Company believes that the Sponsors’ only assets are securities of the Company. The
Sponsors may not be able to satisfy those obligations. As a result, if any such claims were successfully made against the Trust Account,
the funds available for the initial Business Combination and redemptions could be reduced to less than $ 10.00 per public share. In such
event, the Company may not be able to complete its initial Business Combination, and you would receive such lesser amount per share in
connection with any redemption of your public shares. None of the Company’s officers or directors will indemnify the Company for
claims by third parties including, without limitation, claims by vendors and prospective target businesses.
F- 7
NOTE
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying financial statements are presented in U.S. Dollars and conformity with accounting principles generally accepted in the United
States of America (“U.S. GAAP”) and pursuant to the rules and regulations of the U.S. Securities and Exchange Commission
(the “SEC”).
Going
Concern Considerations
As
of May 31, 2026, the Company had $ 831,306 in
cash, a working capital deficit of $ 228,539 (excluding
deferred offering costs), and accumulated deficit of $ 27,107 .
On August 3, 2026, the Company consummated the IPO of 10,000,000 units at $ 10.00 per Unit, generating gross proceeds of $ 100,000,000 .
Simultaneously with the closing of the IPO, the Company consummated the sale of an aggregate of 272,500 private placement units, at a
price of $ 10.00 per private placement unit in a private placement to the sponsors, generating gross proceeds of $ 2,725,000 .
Of this amount, $ 100,500,000 is held in the Trust
Account. For the avoidance of doubt, the funds held in the Trust Account (including the interest earned on the funds held in the Trust
Account) will not be used to pay any federal, state, local, excise or other tax associated with the Company being a Nevada corporation. The Sponsors will provide sufficient loans as working capital to the Company to pay any such taxes owed from an account
other than the Trust Account. The remaining $ 852,500 (or $ 665,000 if the over-allotment option is exercised in full) is not held in the
Trust Account.
The Company has incurred and expects to continue to incur significant costs
in pursuit of its financing and acquisition plans. These conditions raise substantial doubt about the Company’s ability to continue
as a going concern for a period of time within one year after the date that the financial statements are issued. Management plans to address
this uncertainty through the Working Capital Loans as discussed in Note 5. There is no assurance that the Company’s plans to raise
capital or to consummate a Business Combination will be successful or successful within the period available to consummate a Business
Combination. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Emerging
Growth Company
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, 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 revenues and expenses during the reporting period.
F- 8
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
Cash
includes deposits held by financial institutions that can be added to or withdrawn without limitation. 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 $ 831,306 cash balance
as of May 31, 2026.
Prepaid
expense
Prepaid
expenses are comprised of prepaid consultancy fees, professional fees and office supplies. These amounts are recognized as expenses on
a straight-line basis over the relevant non-cancellable contract term or expected benefit period, so the balances are realized over the
life of the underlying arrangements, with the portion expected to be expensed within the next twelve months classified as current and
the remainder as non-current. Prepaid expenses are not subject to expected credit loss assessment, as they represent advance payments
for goods or services to be received from counterparties rather than contractual rights to receive cash. The Company had $ 100,000 prepaid
expenses as of May 31, 2026.
Deferred
Offering Costs
Deferred offering costs consist principally of professional and registration
fees that are related to the IPO. The Company complies with the requirements of the ASC 340-10-S99 and SEC Staff Accounting Bulletin (“SAB”)
Topic 5A — “Expenses of Offering.” Financial Accounting Standards Board (“FASB”) ASC 470-20, “Debt
with Conversion and Other Options,” addresses the allocation of proceeds from the issuance of convertible debt into its equity and
debt components. The Company applies this guidance to allocate IPO proceeds from the Public Units between common stock and rights, using
the residual method by allocating IPO proceeds first to assigned value of the rights and then to the common stock. Offering costs allocated
to the shares of common stock subject to possible redemption will be charged to temporary equity, and offering costs allocated to the
rights included in the Public Units and Private Units will be charged to shareholder’s equity as the rights, after management’s
evaluation, will be accounted for under equity treatment. Should the IPO prove to be unsuccessful, these deferred costs, as well as additional
expenses to be incurred, will be charged to operations. As of May 31, 2026, the Company had offering costs
of $ 226,432 .
Income
Taxes
The
Company complies with the accounting and reporting requirements of 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 statement 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 Nevada is the Company’s
major tax jurisdiction. The Company recognizes accrued interest and penalties related to unrecognized tax benefits, if any, as income
tax expense. There were no unrecognized tax benefits as of February 28, 2026 and November 30, 2025 and no amounts accrued for interest
and penalties. The Company is currently not aware of any issues under review that could result in significant payments, accruals or material
deviation from its position. The Company is subject to income tax examinations by major taxing authorities since inception.
The
provision for income taxes was deemed to be de minimis for the period from October 30, 2025 (inception) to May 31, 2026.
F- 9
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 statements 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 to the contingently redeemable shares and will be accounted for as a liability pursuant
to ASC 480 if not fully exercised at the time of the IPO. The over-allotment option is not issued or outstanding
as of May 31, 2026.
Rights
The
Company accounts for rights as either equity-classified or liability-classified instruments based on an assessment of the rights specific
terms and applicable authoritative guidance in FASB ASC 480, Distinguishing Liabilities from Equity (“ASC 480”) and ASC 815,
Derivatives and Hedging (“ASC 815”). The assessment considers whether the rights are freestanding financial instruments pursuant
to ASC 480, meet the definition of a liability pursuant to ASC 480, and whether the rights meet all of the requirements for equity classification
under ASC 815, including whether the rights are indexed to the Company’s own common shares and whether the rights holders could
potentially require “net cash settlement” in a circumstance outside of the Company’s control, among other conditions
for equity classification. This assessment, which requires the use of professional judgment, is conducted at the time of rights issuance
and as of each subsequent quarterly period end date while the rights are outstanding.
For
issued or modified rights that meet all of the criteria for equity classification, the rights are required to be recorded as a component
of additional paid-in capital at the time of issuance. For issued or modified rights that do not meet all the criteria for equity classification,
the rights are required to be treated as liabilities, and recorded at their initial fair value on the date of issuance, and each balance
sheet date thereafter. Changes in the estimated fair value of the rights are recognized as a non-cash gain or loss on the statements
of operations.
There
are no rights currently outstanding as of May 31, 2026.
Net
Loss Per Common Share
The
Company complies with accounting and disclosure requirements of ASC Topic 260, “Earnings Per Share.” Net loss per share is
computed by dividing net loss by the weighted average number of shares of common stock outstanding during the period, excluding shares
of common stock subject to forfeiture. Weighted average shares were reduced for the effect of an aggregate of 375,000 shares of common
stock that are subject to forfeiture if the over-allotment option is not exercised by the underwriters. At May 31, 2026, the Company
did not have any dilutive securities and other contracts that could, potentially, be exercised or converted into shares of common stock
and then share in the earnings of the Company. As a result, diluted loss per share is the same as basic loss per share for the periods
presented.
Concentration
of Credit Risk
Financial
instruments that potentially subject the Company to concentration of credit risk consist of a cash account in a financial institution
which at times may exceed the Federal depository insurance coverage of $ 250,000 . As of May 31, 2026, the Company held $ 831,306 in a United
States bank account, and the Company has not experienced losses on this account and management believes the Company is not exposed to
significant risks on such an account.
Fair
Value of Financial Instruments
The
fair value of the Company’s assets and liabilities, which qualify as financial instruments under ASC Topic 820, “Fair Value
Measurements and Disclosures,” approximates the carrying amounts represented in the accompanying balance sheet, primarily due to
their short-term nature.
F- 10
Recent
Accounting Pronouncements
In
November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. The amendments
in this ASU require disclosures, on an annual and interim basis, of significant segment expenses that are regularly provided to the chief
operating officer decision maker (“CODM”), as well as the aggregate amount of other segment items included in the reported
measure of segment profit or loss. The ASU requires that a public entity disclose the title and position of the CODM and an explanation
of how the CODM uses the reported measure(s) of segment profit or loss in assessing segment performance and deciding how to allocate
resources. Public entities will be required to provide all annual disclosures currently required by Topic 280 in interim periods, and
entities with a single reportable segment are required to provide all the disclosures required by the amendments in this ASU and existing
segment disclosures in Topic 280. This ASU is effective for fiscal years beginning after December 15, 2023, and interim periods within
fiscal years beginning after December 15, 2024, with early adoption permitted. The Company adopted ASU 2023-07 on October 30, 2025, inception.
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
Pursuant
to the IPO, the Company will offer for sale up to 10,000,000 Units (or 11,500,000 Units if the underwriters’
over-allotment option is exercised in full) at a purchase price of $ 10.00 per unit. Each Unit will consist of one share of common stock
and one right to receive one-fourth (1/4) of a share of common stock (each, a “Public Right”). Each holder of a Public Right
will automatically receive one-fourth (1/4) of one share of common stock upon consummation of the initial Business Combination.
The
Company will grant the underwriter a 45-day option from the date of the final prospectus relating to the IPO to
purchase up to 1,500,000 additional Units to cover over-allotments, if any, at the IPO price, less underwriting
discounts and commissions.
NOTE
4. PRIVATE PLACEMENT
The
Company’s Sponsor A and Sponsor B have each committed to purchase 192,500 Private Units and 80,000 Private Units, respectively,
or an aggregate of 272,500 Private Units (whether or not the underwriters’ over-allotment option is exercised in full) at a price
of $ 10.00 per Private Unit from the Company in a private placement that will occur
simultaneously with the closing of the IPO. The Private Units are identical to the Units sold in the IPO except that the Private Units (including
the underlying securities) may not, subject to certain limited exceptions, be transferred, assigned or sold by the holders until after
the completion of the Business Combination. If the Company does not complete the Business Combination within the Combination Period,
the Private Units (and the underlying securities) will expire worthless. Upon separation, the Private Units will be separated into 272,500
Private Shares and 272,500 private rights.
NOTE
5. RELATED PARTY TRANSACTIONS
Founder
Shares
On
November 8, 2025, the Company’s Sponsor A paid $ 5,000
in exchange for 20,000
shares of common stock, or approximately $ 0.25 per share. On
November 20, 2025, the Company issued a dividend of approximately 142.75 founder shares for every issued and outstanding founder share,
or an aggregate of 2,855,000 founder shares (the “Dividend Shares), in exchange for an additional consideration of $ 20,000 , resulting
in the Sponsor holding an aggregate of 2,875,000 founder shares (the “Founder Shares”) for a per share consideration of $ 0.0087 ,
with a $ 5,000 shares of common stock subscription receivable outstanding, due and payable by the Sponsor A to the Company which was funded
subsequent to the balance sheet date. On March 5, 2026, the Sponsor A entered into a securities assignment agreement with Sponsor B,
pursuant to which, the Sponsor B acquired 560,000 founder shares for $4,872, for a per share consideration of $0.0087, and agreed to acquire 80,000
units in the private placement at $10.00 per unit to be consummated simultaneously with the consummation of the IPO. On July 30, 2026,
Our Sponsor A entered into a securities transfer agreement with each of our directors, pursuant to which, the Sponsor A transferred (w)
100,000 Founder Shares to Ms. Molly Huang, the CEO, President and director of the Company, (x) 40,000 founder shares to Mr. Kerkaert,
the CFO of the Company; (y) 20,000 Founder Shares to each of Mr. Samir Parikh and Masahiro Honna, the independent director of the Company,
(z) 10,000 Founder Shares to Mr. Irfan Verjee, the independent director of the Company. The number of Founder Shares outstanding was determined based
on the expectation that the total size of the IPO would be a maximum of 11,500,000 units if the underwriters’
over- allotment option is exercised in full, and therefore that such founder shares would represent 20% of the outstanding shares after
the IPO (not including the Representative Shares, Private Shares, or any share underlying the units issuable upon
conversion of Working Capital Loans). Up to 375,000 Founder Shares will be forfeited by the Sponsor A depending on the extent to which
the underwriters’ over-allotment option is not exercised.
F- 11
The
Company’s Insiders have agreed not to transfer, assign or sell any of their Founder Shares until: (i) with respect to 50% of the
Founder Shares, the earlier of (x) six months after the date of the consummation of the initial Business Combination or (y) the date
on which the closing price of the Company’s common stock equals or exceeds $ 12.00 per share (as adjusted for stock splits, stock
dividends, reorganizations and recapitalizations) for any 20 trading days within any 30-trading day period commencing after the initial
Business Combination and (ii) with respect to the remaining 50% of the Founder Shares, six months after the date of the consummation
of the initial Business Combination; except to certain permitted transferees and under certain circumstances. Although no such transfers
or cancellations are contemplated, the Company could agree to permit such transfer or cancellation to facilitate the closing of the Business
Combination. Any permitted transferees will be subject to the same restrictions and other agreements of the Company’s initial stockholders
with respect to any Founder Shares. The Company refer to such transfer restrictions throughout this prospectus as the lock-up. Notwithstanding
the foregoing, if the Company consummate a transaction after the initial Business Combination which results in its stockholders 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
On
November 8, 2025, the Sponsor A agreed to loan the Company an aggregate of up to $ 500,000 to be used for a portion of the expenses of
the IPO. The loan is non-interest bearing, unsecured and shall be payable on the earlier of (i) December 31, 2026
or (ii) the closing of the IPO. These loans will be repaid out of the proceeds not held in the Trust Account. As
of May 31, 2026 and November 31, 2025, the Company had borrowed $ 350,633 and $ 158,562 under the promissory note.
Related
Party Loans
In
order to finance transaction costs in connection with an intended initial Business Combination, the Insiders or an affiliate of the Insiders
may, but are not obligated to, loan the Company funds as may be required (the “Working Capital Loans”). Up to $ 3,000,000
of such Working Capital Loans may be convertible into units at a price of $ 10.00 per unit at the option of the lender. The units would
be identical to the Private Units. The terms of such Working Capital Loans by the Insiders, if any, have not been determined and no written
agreements exist with respect to such loans. As of May 31, 2026, the Company had no borrowing under the Working Capital Loans.
Administrative
Services Agreement
Commencing
on August 3, 2026, the Company will reimburse the Sponsor A in an amount
equal to $ 10,000 per month, for up to 15 months, for office space, administrative and support services made available to us. Upon completion
of an initial Business Combination or liquidation, the Company will cease paying these monthly fees. As of May 31, 2026, such arrangements
had not been executed.
NOTE
6. COMMITMENTS AND CONTINGENCIES
Risks
and Uncertainties
The
United States and global markets are experiencing volatility and disruption following the geopolitical instability resulting from the
ongoing Russia-Ukraine conflict and the recent escalation of the Israel-Hamas conflict. In response to the ongoing Russia-Ukraine conflict,
the North Atlantic Treaty Organization (“NATO”) deployed additional military forces to eastern Europe, and the United States,
the United Kingdom, the European Union and other countries have announced various sanctions and restrictive actions against Russia, Belarus
and related individuals and entities, including the removal of certain financial institutions from the Society for Worldwide Interbank
Financial Telecommunication payment system. Certain countries, including the United States, have also provided and may continue to provide
military aid or other assistance to Ukraine and to Israel, increasing geopolitical tensions among a number of nations. The invasion of
Ukraine by Russia and the escalation of the Israel-Hamas conflict and the resulting measures that have been taken, and could be taken
in the future, by NATO, the United States, the United Kingdom, the European Union, Israel and its neighboring states and other countries
have created global security concerns that could have a lasting impact on regional and global economies. Although the length and impact
of the ongoing conflicts are highly unpredictable, they could lead to market disruptions, including significant volatility in commodity
prices, credit and capital markets, as well as supply chain interruptions and increased cyber-attacks against U.S. companies. Additionally,
any resulting sanctions could adversely affect the global economy and financial markets and lead to instability and lack of liquidity
in capital markets.
F- 12
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 Founder 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) will have registration rights to require the Company to register a sale of any of the Company’s
securities held by them 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 to be signed prior to or on the effective date of the IPO. The holders
of these securities are entitled to make up to three demands, excluding short form demands, that the Company register such securities.
In addition, the holders have certain “piggy-back” registration rights with respect to registration statements filed subsequent
to the completion of the Business Combination. The Company will bear the expenses incurred in connection with the filing of any such
registration statements.
Underwriting
Agreement
The
Company will grant the underwriters a 45-day option to purchase up to 1,500,000 additional Units to cover over-allotments at the IPO price, less the underwriting discounts and commissions.
At
the closing of the IPO, the underwriters will be entitled to underwriting compensation equal to 0.75 % of the gross
proceeds of the IPO, or $ 750,000 in the aggregate (or $ 862,500 if the underwriter’s over-allotment option
is exercised in full), payable in cash. In addition, as part of the underwriting compensation payable at the closing of the IPO, the Company have agreed to issue to the Representative, 75,000 shares of its common stock, (or up to 86,250 shares of
common stock if the underwriters’ over-allotment option is exercised in full) (the “Representative Shares”).
In
addition to the underwriting compensation payable at the closing of the IPO, the Company have agreed to pay a deferred
underwriting commission, payable solely in equity, upon the completion of the initial Business Combination. The deferred underwriting
commission will consist of shares of common stock equal to 1.50 % of the aggregate number of shares sold in the IPO,
including any shares sold pursuant to the underwriters’ over-allotment option (the “deferred underwriting compensation shares”).
The deferred underwriting compensation shares will be issued only upon the consummation of the initial Business Combination and will
be subject to a three-month lock-up period following the completion of the Business Combination.
In
addition, the Company have agreed to bear all costs and expenses relating to the IPO, including legal and accounting
fees, printing and filing expenses, SEC and FINRA filing fees, transfer agent, warrant agent and rights agent fees, and other customary
expenses incurred in connection with the IPO. The Company have also agreed to reimburse the underwriters for out-of-pocket
expenses incurred in connection with this offering, subject to a cap of $ 100,000 .
Representative
Shares
The
Company will issue to the Representative an aggregate of 75,000 Representative Shares (or up to 86,250 Representative Shares if the underwriters’
over-allotment option is exercised in full at the closing of the IPO) at the closing of the IPO.
The Company will account for such shares as an offering cost of the IPO, with a corresponding credit to stockholder’s
equity.
F- 13
The
Representative Shares are identical to the Public Shares underlying the Units sold in the IPO, except that such
shares have been deemed underwriting compensation by FINRA and are subject to the lock-up restrictions imposed by FINRA Rule 5110(e)(1).
Pursuant to that rule, the Representative Shares may not be sold, transferred, assigned, pledged, hypothecated or otherwise disposed
of, nor may any transaction be entered into that would result in the economic disposition of such shares, for a period of 180 days immediately
following the commencement of sales of the public units, except as permitted by FINRA Rule 5110(e)(2).
In
addition, The Company will issue to the Representative an aggregate of 150,000 deferred underwriting compensation shares (or up to 172,500
deferred underwriting compensation shares if the underwriters’ over-allotment option is exercised in full at the closing of the
IPO) upon the completion of the initial Business Combination. The deferred underwriting compensation shares have
been deemed underwriting compensation by FINRA and are subject to the applicable restrictions under FINRA Rule 5110.
The
underwriters have agreed to (i) waive their redemption rights with respect to their Representative Shares in connection with the completion
of the initial Business Combination, (ii) waive their redemption rights with respect to their Representative Shares in connection with
a stockholder vote to approve an amendment to the Company’s amended and restated articles of incorporation, (iii) waive their rights
to liquidating distributions from the Trust Account with respect to their Representative Shares if the Company fail to complete its initial
Business Combination within the Combination Period, and (iv) vote any Representative Shares held by them in favor of the initial Business
Combination.
NOTE
7. SHAREHOLDER’S EQUITY
Preferred
Stock — The Company is authorized to issue a total of 4,000,000 shares of preferred stock with a par value of $ 0.0001 per
share. As of May 31, 2026, there were no shares of preferred stock issued or outstanding.
Common
Stock — The Company is authorized to issue 500,000,000 shares of common stock with a par value of $ 0.0001 per share. Holders
of shares of common stock were entitled to one vote for each share.
As
of May 31, 2026, there were 2,875,000 shares of common stock issued and outstanding, of which an aggregate of up to 375,000 shares of
common stock are subject to forfeiture to the extent that the underwriters’ over-allotment option is not exercised in full or in
part so that the number of Founder Shares will equal 20% of the Company’s issued and outstanding ordinary shares after the IPO (excluding the Representative Shares, Private Shares, or any share underlying the units issuable upon conversion of Working
Capital Loans).
Rights
— No rights are currently outstanding. Except in cases where the Company is not the surviving company in a Business Combination,
each holder of a right will automatically receive one-fourth (1/4) of one share of common stock upon consummation of the initial Business
Combination. even if the holder of a public right converted all shares of common stock held by him, her or it in connection with the
initial Business Combination or an amendment to the Company’s certificate of incorporation with respect to its pre-business combination
activities. In the event the Company will not be the surviving company upon completion of its initial Business Combination, each holder
of a right will be required to affirmatively convert his, her or its rights in order to receive the one-fourth (1/4) of one share underlying
each right upon consummation of the Business Combination. No additional consideration will be required to be paid by a holder of rights
in order to receive his, her or its additional shares of common stock upon consummation of the initial Business Combination. The shares
issuable upon exchange of the rights will be freely tradable (except to the extent held by affiliates of the Company). If the Company
enter into a definitive agreement for a business combination in which it will not be the surviving entity, the definitive agreement will
provide for the holders of rights to receive the same per share consideration the holders of the common stock will receive in the transaction
on an as-converted into common stock basis.
F- 14
The
Company will not issue fractional shares in connection with an exchange of rights. Fractional shares will either be rounded down to the
nearest whole share or otherwise addressed in accordance with the applicable provisions of the Nevada Revised Statutes. As a result,
holder of rights must hold rights in multiples of 8 in order to receive shares for all of their rights upon closing of the Business Combination.
If the Company is unable to complete an initial Business Combination within the required time period and the Company liquidate the funds
held in the Trust Account, holders of rights will not receive any of such funds for 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 the initial
Business Combination. Additionally, in no event will the Company be required to net cash settle the rights. Accordingly, the rights may
expire worthless.
NOTE
8. SEGMENT INFORMATION
ASC
Topic 280, “Segment Reporting,” establishes standards for companies to report in their financial statement information about
operating segments, products, services, geographic areas, and major customers. Operating segments are defined as components of an enterprise
for which separate financial information is available that is regularly evaluated by the Company’s chief operating decision maker,
or group, in deciding how to allocate resources and assess performance.
The
Company’s chief operating decision maker 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 segment.
When
evaluating the Company’s performance and making key decisions regarding resource allocation the CODM reviews several key metrics,
which include the following:
SCHEDULE
OF SEGMENT REPORTING INFORMATION
For The Three
Months Ended
May 31, 2026
Formation and operating costs
$ 13,455
The
key measures of segment profit or loss reviewed by the CODM are formation and operating costs. Formation and operating costs are reviewed
and monitored by the CODM to manage and forecast cash to ensure enough capital is available to complete a IPO and
eventually a Business Combination within the Combination Period. The CODM also reviews formation and operating costs to manage, maintain
and enforce all contractual agreements to ensure costs are aligned with all agreements and budget.
NOTE
9. SUBSEQUENT EVENTS
In
June 2025, the Company amended the terms associated with its IPO. Specifically, the Company changed the composition of
each unit upon the consummation of a Business Combination from one share of common stock and one right to receive one-eighth (1/8) of
a share of common stock to one share of common stock and one right to receive one-fourth (1/4) of a share of common stock.
The
registration statement for the Company’s Initial Public Offering was declared effective on June 16, 2025.
On August 3, 2026, the Company consummated its IPO
of 10,000,000 Units. Each Unit consists of one share of common stock and one right, each to exchange for one-fourth (1/4) of one share
of common stock at the consummation of its initial business combination. The units were sold at an offering price of $ 10.00 per unit,
generating gross proceeds of $ 100,000,000 .
Substantially concurrently with the closing of the
IPO, the Sponsors purchased 272,500 private units, at $ 10.00 per unit, including 192,500 units for the Sponsor A, and 80,000 for the Sponsor
B, respectively, for an aggregate purchase price of $ 2,725,000 . The private units are identical to the units sold in the IPO subject to
certain exceptions.
Upon the closing of the IPO and the Private Placement on August 3, 2026,
a total of $ 100,500,000 was placed in the Trust Account, located in the United States with Equiniti Trust Company, LLC acting as trustee.
F- 15
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.