UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(MARK ONE)
☒ QUARTERLY REPORT PURSUANT TO SECTION
13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarter ended June 30, 2026
☐ TRANSITION REPORT PURSUANT TO SECTION
13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission file number: 001-43388
Freedom Metals Acquisition Corp.
(Exact Name of Registrant as Specified in Its Charter)
Cayman Islands 98-1924156
(State or other jurisdiction of
incorporation or organization) (I.R.S. Employer
Identification No.)
3250 NE 1st Ave , Suite 305
Miami , FL
33137
(Address of principal executive offices) (Zip Code)
(855) 230-7271
(Issuer’s telephone number)
Securities registered pursuant to Section 12(b)
of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Units, each consisting of one Class A ordinary share and one-third of one redeemable warrant FDMMU The Nasdaq Stock Market LLC
Class A ordinary shares, par value $0.0001 per share FDMM The Nasdaq Stock Market LLC
Redeemable warrants, each whole warrant exercisable for one Class A ordinary share at an exercise price of $11.50 per share FDMMW The Nasdaq Stock Market LLC
Indicate by check mark whether the registrant
(1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements
for the past 90 days. Yes ☐ No ☒
Indicate by check mark whether the registrant
has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405
of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒
No ☐
Indicate by check mark whether the registrant
is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company.
See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,”
and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐ Accelerated filer ☐
Non-accelerated filer ☒ Smaller reporting company ☒
Emerging growth company ☒
If an emerging growth company, indicate by check
mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant
is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☒ No ☐
As of August 21, 2026, there were 28,325,000 Class
A Ordinary Shares, $0.0001 par value, issued and outstanding, all of which are included in the Units, and 9,166,667 Class B Ordinary Shares,
$0.0001 par value, issued and outstanding.
Freedom Metals Acquisition Corp.
FORM 10-Q FOR THE QUARTER ENDED JUNE 30, 2026
TABLE OF CONTENTS
Page
Part I. Financial Information
1
Item 1. Interim Financial Statements
1
Condensed Balance Sheet as of June 30, 2026 (Unaudited)
1
Condensed Statements of Operations for the three months ended June 30, 2026 and the period from February 25, 2026 (Inception) through June 30, 2026 (Unaudited)
2
Condensed Statements of Changes in Shareholder’s Equity (Deficit) for the three months ended June 30, 2026 and the period from February 25, 2026 (Inception) through June 30, 2026 (Unaudited)
3
Condensed Statement of Cash Flows for the period from February 25, 2026 (Inception) through June 30, 2026 (Unaudited)
4
Notes to Condensed Financial Statements (Unaudited)
5
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
18
Item 3. Quantitative and Qualitative Disclosures About Market Risk
20
Item 4. Controls and Procedures
20
Part II. Other Information
21
Item 1. Legal Proceedings
21
Item 1A. Risk Factors
21
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
21
Item 3. Defaults Upon Senior Securities
21
Item 4. Mine Safety Disclosures
21
Item 5. Other Information
21
Item 6. Exhibits
22
Part III. Signatures
23
i
PART I - FINANCIAL INFORMATION
Item 1. Interim Financial Statements.
FREEDOM METALS ACQUISITION CORP.
CONDENSED BALANCE SHEET
JUNE 30, 2026
(UNAUDITED)
Assets
Current Assets
Cash
$ 9,121
Prepaid expenses
20,000
Total current assets
29,121
Deferred offering costs
251,235
Total Assets
$ 280,356
Liabilities and Shareholder’s Deficit
Current Liabilities
Accrued offering costs
$ 92,511
Accrued expenses
22,050
Promissory note – related party
200,296
Total current liabilities
314,857
Total Liabilities
314,857
Commitments and Contingencies (Note 6)
Shareholder’s Deficit
Preference shares, $ 0.0001 par value; 1,000,000 shares authorized; none issued or outstanding
—
Class A ordinary shares, $ 0.0001 par value; 300,000,000 shares authorized; none issued or outstanding
—
Class B ordinary shares, $ 0.0001 par value; 30,000,000 shares authorized; 10,541,667 shares issued and outstanding (1)(2)
1,054
Additional paid-in capital
23,946
Accumulated deficit
( 59,501 )
Total Shareholder’s Deficit
( 34,501 )
Total Liabilities and Shareholder’s Deficit
$ 280,356
(1) Includes up to 1,375,000 Class B ordinary shares subject to forfeiture if the over-allotment option is not exercised in full or in part by the underwriters (see Note 5).
(2) On July 9, 2026, the underwriters forfeited their over-allotment option, as such, 1,375,000 Class B ordinary shares were surrendered by the Sponsor for no consideration (Note 5 and 9).
The accompanying notes are an integral part of
the unaudited condensed financial statements.
1
FREEDOM METALS ACQUISITION CORP.
CONDENSED STATEMENTS OF OPERATIONS
(UNAUDITED)
For the
Three Months
Ended
June 30,
For the
Period from
February 25,
2026
(Inception)
Through
June 30,
2026
2026
General and administrative costs
$ 41,881
$ 59,501
Loss from operations
( 41,881 )
( 59,501 )
Net loss
$ ( 41,881 )
$ ( 59,501 )
Basic and diluted weighted average Class B ordinary shares outstanding (1)(2)
9,166,667
9,166,667
Basic and diluted net loss per Class B ordinary share
$ ( 0.00 )
$ ( 0.01 )
(1) Excludes up to 1,375,000 Class B ordinary shares subject to forfeiture if the over-allotment option is not exercised in full or in part by the underwriters (see Note 5).
(2) On July 9, 2026, the underwriters forfeited their over-allotment option, as such, 1,375,000 Class B ordinary shares were surrendered by the Sponsor for no consideration (Note 5 and 9).
The accompanying notes are an integral part of
the unaudited condensed financial statements.
2
FREEDOM METALS ACQUISITION CORP.
CONDENSED STATEMENTS OF CHANGES IN SHAREHOLDER’S
EQUITY (DEFICIT)
FOR THE THREE MONTHS ENDED JUNE 30, 2026 AND
THE PERIOD FROM FEBRUARY 25, 2026
(INCEPTION) THROUGH JUNE 30, 2026
(UNAUDITED)
Class A
Ordinary Shares
Class B
Ordinary Shares
Additional Paid-in
Accumulated
Total
Shareholder’s
Shares
Amount
Shares
Amount
Capital
Deficit
Deficit
Balance — February 25, 2026 (Inception)
—
$ —
—
$ —
$ —
$ —
$ —
Class B ordinary shares issued to Sponsor (1)
—
—
10,541,667
1,054
23,946
—
25,000
Net loss
—
—
—
—
—
( 17,620 )
( 17,620 )
Balance – March 31, 2026
—
—
10,541,667
1,054
23,946
( 17,620 )
7,380
Net loss
—
—
—
—
—
( 41,881 )
( 41,881 )
Balance – June 30, 2026
—
$ —
10,541,667
1,054
23,946
$ ( 59,501 )
$ ( 34,501 )
(1) Includes up to 1,375,000 Class B ordinary shares subject to forfeiture if the over-allotment option is not exercised in full or in part by the underwriters (see Note 5).
(2) On July 9, 2026, the underwriters forfeited their over-allotment option, as such, 1,375,000 Class B ordinary shares were surrendered by the Sponsor for no consideration (Note 5 and 9).
The accompanying notes are an integral part of
the unaudited condensed financial statements.
3
FREEDOM METALS ACQUISITION CORP.
CONDENSED STATEMENT OF CASH FLOWS
FOR THE PERIOD FROM FEBRUARY 25, 2026 (INCEPTION)
THROUGH JUNE 30, 2026
(UNAUDITED)
Cash Flows from Operating Activities:
Net loss
$ ( 59,501 )
Changes in operating assets and liabilities:
Prepaid expenses
( 20,000 )
Accrued expenses
22,050
Net cash used in operating activities
( 57,451 )
Cash Flows from Financing Activities:
Proceeds from issuance of Class B ordinary shares to Sponsor
25,000
Proceeds from promissory note – related party
200,296
Payment of offering costs
( 158,724 )
Net cash provided by financing activities
66,572
Net Change in Cash
9,121
Cash – Beginning of period
—
Cash – End of period
$ 9,121
Supplemental disclosure of non-cash investing and financing activities:
Deferred offering costs included in accrued offering costs
$ 92,511
The accompanying notes are an integral part of
the unaudited condensed financial statements.
4
FREEDOM METALS ACQUISITION CORP.
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2026
(UNAUDITED)
Note 1 — Organization and Business
Operations
Freedom Metals Acquisition Corp. (the “Company”)
is a blank check company incorporated as a Cayman Islands exempted corporation on February 25, 2026. The Company was incorporated
for the purpose of effecting a merger, amalgamation, share exchange, asset acquisition, share purchase, reorganization or similar Business
Combination with one or more businesses (the “Business Combination”). The Company has not selected any specific Business Combination
target and the Company has not, nor has anyone on its behalf, engaged in any substantive discussions, directly or indirectly, with any
Business Combination target with respect to an initial Business Combination with the Company. Although the Company currently intends to
focus on target businesses in the mining and critical minerals industry, the Company may pursue an acquisition opportunity in any business,
industry, sector or geographical location.
As of June 30, 2026, the Company had not commenced
any operations. All activity for the period from February 25, 2026 (inception) through June 30, 2026 relates to the Company’s
formation and the initial public offering (the “Initial Public Offering”), which is described below. 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 the proceeds derived from the Initial Public Offering. The Company has selected
December 31 as its fiscal year end.
The registration statement for the Company’s
Initial Public Offering was declared effective on July 7, 2026. On July 9, 2026, the Company consummated the Initial Public Offering of
27,500,000 units (the “Units” and, with respect to the Class A ordinary shares included in the Units being offered, the “Public
Shares”) at $ 10.00 per Unit, generating gross proceeds of $ 275,000,000 . Each Unit consists of one Public Share and one-third of
one redeemable warrant (each, a “Public Warrant”).
Simultaneously with the closing of the Initial
Public Offering, the Company consummated the sale of 825,000 units (the “Private Placement Units”) at a price of $ 10.00 per
Private Placement Unit, in a private placement to the Company’s sponsor, NLC America SPAC 1 LLC (the “Sponsor”), and
Cohen & Company Capital Markets, a division of Cohen & Company Securities, LLC (“Cohen”) and Clear Street LLC (“CS”),
the representatives of the underwriters (the “underwriters”), generating gross proceeds of $ 8,250,000 . Each Private Placement
Unit consists of one Class A ordinary share (“private placement share” or, collectively, “private placement shares”)
and one-third of one warrant (the “Private Placement Warrant” and together with the Public Warrants, the “Warrants”).
Each whole Warrant entitles the holder to purchase one Class A ordinary share at a price of $ 11.50 per share, subject to adjustment. Of
those 825,000 Private Placement Units, the Sponsor purchased 550,000 Private Placement Units, Cohen purchased 261,250 Private Placement
Units and CS purchased 13,750 Private Placement Units.
Transaction costs amounted to $ 27,539,727 , consisting of $ 5,500,000
cash underwriting fees, $ 11,000,000 of deferred underwriting fees, excess fair value over cost of Founder Shares assigned to non-managing
members of $ 10,375,296 , and $ 664,431 of other offering costs.
The Company’s management has broad discretion
with respect to the specific application of the net proceeds of the Initial Public Offering and the Private Placement Units, although
substantially all of the net proceeds are intended to be generally applied toward consummating a Business Combination (less deferred underwriting
commissions).
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 net balance in the Trust Account (as defined below)
(excluding taxes payable on the income earned on the Trust Account) at the time of the signing an agreement to enter into a Business Combination.
However, the Company will only complete a Business Combination if the post-Business Combination company owns or acquires 50 % or more of
the outstanding voting securities of the target or 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.
5
Following the closing of the Initial Public Offering,
on July 9, 2026, an amount of $ 275,000,000 ($ 10.00 per Unit) from the net proceeds of the sale of the Units and the Private Placement
Units was placed in the trust account (the “Trust Account”), located in the United States, with Continental Stock Transfer
& Trust Company acting as trustee, and may only be invested in U.S. government treasury obligations with a maturity of 185 days
or less or in money market funds meeting certain conditions under Rule 2a-7 under the Investment Company Act, which invest only in
direct U.S. government treasury obligations; the holding of these assets in this form is intended to be temporary and for the sole
purpose of facilitating the intended Business Combination. To mitigate the risk that might be deemed to be an investment company for purposes
of the Investment Company Act, which risk increases the longer that the Company holds investments in the Trust Account, the Company may,
at any time (based on management team’s ongoing assessment of all factors related to the potential status under the Investment Company
Act), instruct the trustee to liquidate the investments held in the Trust Account and instead to hold the funds in the Trust Account in
cash or in an interest bearing demand deposit account at a bank. Except with respect to interest earned on the funds held in the Trust
Account that may be released to the Company to pay its taxes, if any, the proceeds from the Initial Public Offering and the sale of the
Private Placement Units will not be released from the Trust Account until the earliest of (i) the completion of the Company’s
initial Business Combination, (ii) the redemption of the Company’s public shares if the Company is unable to complete the initial
Business Combination within 18 months (or 24 months from the closing of Initial Public Offering if the Company has executed
a definitive agreement for the initial Business Combination within 18 months from the closing of the Initial Public Offering) or
by such earlier liquidation date as our board of directors may approve (the “Completion Window”), subject to applicable law,
or (iii) the redemption of the Company’s public shares properly submitted in connection with a shareholder vote to amend the
Company’s amended and restated memorandum and articles of association to (A) modify the substance or timing of the Company’s
obligation to allow redemption in connection with the initial Business Combination or to redeem 100 % of the Company’s public shares
if the Company has not consummated an initial Business Combination within the Completion Window or (B) with respect to any other
material provisions relating to shareholders’ rights or pre-initial Business Combination activity. The proceeds deposited in the
Trust Account could become subject to the claims of the Company’s creditors, if any, which could have priority over the claims of
the Company’s public shareholders.
The Company will provide the Company’s public
shareholders with the opportunity to redeem all or a portion of their public shares upon the completion of the initial Business Combination
either (i) in connection with a general meeting called to approve the initial Business Combination or (ii) without a shareholder
vote by means of a tender offer. The decision as to whether the Company will seek shareholder approval of a proposed initial Business
Combination or conduct a tender offer will be made by the Company, solely in its discretion. The public shareholders will be entitled
to redeem their shares at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account calculated
as of two business days prior to the consummation of the initial Business Combination, including interest earned on the funds
held in the Trust Account and not previously released to the Company for permitted withdrawals, divided by the number of then outstanding
public shares, subject to the limitations. The amount in the Trust Account is initially invested at $ 10.00 per Public Share.
The Class A ordinary shares subject to redemption
were recorded at a redemption value and classified as temporary equity upon the completion of the Initial Public Offering, in accordance
with Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”) Topic 480
“Distinguishing Liabilities from Equity.”
The Company will have only the duration of the
Completion Window to complete the initial Business Combination. However, if the Company is unable to complete its initial Business Combination
within the Completion Window, the Company will 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 and not previously released to the Company for taxes payable (excluding any excise
tax) (together referred to as the “permitted withdrawals”) and up to $ 100,000 of interest to pay dissolution expenses, divided
by the number of then outstanding public shares, which redemption will constitute full and complete payment for the public shares and
completely extinguish public shareholders’ rights as shareholders (including the right to receive further liquidation or other distributions,
if any), subject to the Company’s obligations under Cayman Islands law to provide for claims of creditors and subject to the other
requirements of applicable law.
The Sponsor, officers and directors 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 and public shares in connection with the completion of the initial Business Combination or an earlier redemption
in connection with the commencement of the procedures to consummate the initial Business Combination if the Company determines it is desirable
to facilitate the completion of the initial Business Combination; (ii) waive their redemption rights with respect to their Founder
Shares and public shares in connection with a shareholder vote to approve an amendment to the Company’s amended and restated memorandum
and articles of association; (iii) waive their rights to liquidating distributions from the Trust Account with respect to their Founder
Shares if the Company fails to complete the initial Business Combination within the Completion Window, although they will be entitled
to liquidating distributions from the Trust Account with respect to any public shares they hold if the Company fails to complete the initial
Business Combination within the Completion Window and to liquidating distributions from assets outside the Trust Account; and (iv) vote
any Founder Shares held by them and any public shares purchased during or after the Initial Public Offering (including in open market
and privately-negotiated transactions) in favor of the initial Business Combination.
6
The Sponsor has agreed that it will be liable
to the Company if and to the extent any claims by a third party for services rendered or products sold to the Company, or a prospective
target business with which the Company has entered into a written letter of intent, confidentiality or other similar agreement or Business
Combination agreement, reduce the amount of funds in the Trust Account to below the lesser of (i) $ 10.00 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
share due to reductions in the value of the trust assets, less taxes payable, provided that such liability will not apply to any claims
by a third party or prospective target business who executed a waiver of any and all rights to the monies held in the Trust Account (whether
or not such waiver is enforceable) nor will it apply to any claims under the Company’s indemnity of the underwriters of the Initial
Public Offering against certain liabilities, including liabilities under the Securities Act of 1933, as amended (the “Securities
Act”). However, the Company has not asked the Sponsor to reserve for such indemnification obligations, nor has the Company independently
verified whether the Sponsor has sufficient funds to satisfy its indemnity obligations and the Company believes that the Sponsor’s
only assets are securities of the Company. Therefore, the Company cannot assure that the Sponsor would be able to satisfy those obligations.
Note 2 — Summary of Significant
Accounting Policies
Basis of Presentation
The accompanying unaudited condensed financial
statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S.
GAAP”) for interim financial information and in accordance with the instructions to Form 10-Q and Article 8 of Regulation S-X of
the United States Securities and Exchange Commission (“SEC”). Certain information or footnote disclosures normally included
in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted, pursuant to the rules and regulations of
the SEC for interim financial reporting. Accordingly, they do not include all the information and footnotes necessary for a complete presentation
of financial position, results of operations, or cash flows. In the opinion of management, the accompanying unaudited condensed financial
statements include all adjustments, consisting of a normal recurring nature, which are necessary for a fair presentation of the financial
position, operating results and cash flows for the periods presented.
The accompanying unaudited condensed financial
statements should be read in conjunction with the Company’s final prospectus in connection with its Initial Public Offering as filed
with the SEC on July 8, 2026, as well as the Company’s Current Report on Form 8-K, as filed with the SEC on July 17, 2026. The interim
results for the three months ended June 30, 2026 and the period from February 25, 2026 (inception) through June 30, 2026 are not necessarily
indicative of the results to be expected for the year ending December 31, 2026 or for any future periods.
Liquidity and Capital Resources
The Company’s liquidity needs up to June
30, 2026 had been satisfied through the loan under an unsecured promissory note from the Sponsor of up to $ 300,000 . On July 9, 2026, the
Company repaid the total outstanding balance of the promissory note amounting to $ 260,296 (see Note 5 and Note 9). As of June 30, 2026,
the Company had cash of $ 9,121 and working capital deficit of $ 285,736 .
Subsequent to the period covered by this Quarterly
Report, on July 9, 2026, the Company consummated the Initial Public Offering of 27,500,000 Units at $ 10.00 per Unit, generating gross
proceeds of $ 275,000,000 . Simultaneously with the closing of the Initial Public Offering, the Company consummated the sale of 825,000
Private Placement Units at a price of $ 10.00 per Private Placement Unit, in a private placement to the Sponsor, Cohen, and CS, generating
gross proceeds of $ 8,250,000 . As a result of the Initial Public Offering, as of July 9, 2026, the Company had cash of $ 2,382,295 and working
capital of $ 2,018,561 after depositing $ 275,000,000 into the Trust Account (Note 9).
In order to fund working capital deficiencies
or finance transaction costs in connection with a Business Combination, the Sponsor or an affiliate of the Sponsor, or certain of the
Company’s officers and directors may, but is not obligated to, loan the Company funds as may be required (the “Working Capital
Loans”). If the Company completes a Business Combination, the Company would repay such loaned amounts at that time. Up to $ 1,500,000
of such Working Capital Loans may be converted into Units upon consummation of the Business Combination at a price of $ 10.00 per Unit.
The Units would be identical to the Private Placement Units. As of June 30, 2026, the Company had no borrowings under the Working Capital
Loans.
7
Prior to the completion of the Initial Public
Offering, the Company lacked the liquidity it needed to sustain operations for a reasonable period of time, which is considered to be
one year from the issuance date of the financial statements. In connection with the Company’s assessment of going concern considerations
in accordance with ASC 205-40, “Presentation of Financial Statements - Going Concern,” subsequent to the period covered by
this Quarterly Report, the Company has completed its Initial Public Offering, at which time the capital in excess of the funds deposited
in Trust Account and used to fund offering expenses is released to the Company for general capital purposes. The Company does not believe
it will need to raise additional funds in order to meet the expenditures required for operating its business. However, if the estimate
of the costs of identifying a target business, undertaking in-depth due diligence and negotiating a Business Combination are less than
the actual amount necessary to do so, the Company may have insufficient funds available to operate its business prior to the initial Business
Combination. The Company has the duration of the Completion Window to complete the initial Business Combination. Management has determined
that the Company has sufficient funds to finance the working capital needs of the Company within one year from the date of issuance of
the accompanying unaudited condensed financial statements.
Emerging Growth Company Status
The Company is an “emerging growth company,”
as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart our Business Startups Act of 2012,
(the “JOBS Act”), and it may take advantage of certain exemptions from various reporting requirements that are applicable
to other public companies that are not emerging growth companies including, but not limited to, not being required to comply with the
auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation
in its periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory vote on executive
compensation and shareholder approval of any golden parachute payments not previously approved.
Further, Section 102(b)(1) of the JOBS
Act exempts emerging growth companies from being required to comply with new or revised financial accounting standards until private companies
(that is, those that have not had a Securities Act registration statement declared effective or do not have a class of securities registered
under the Exchange Act) are required to comply with the new or revised financial accounting standards. The JOBS Act provides that
a company can elect to opt out of the extended transition period and comply with the requirements that apply to non-emerging growth companies
but any such election to opt out is irrevocable. The Company has elected not to opt out of such extended transition period which means
that when a standard is issued or revised and it has different application dates for public or private companies, the Company, as an emerging
growth company, 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 the accompanying unaudited
condensed 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 unaudited condensed financial
statements and the reported amounts of expenses during the reporting period.
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 unaudited condensed 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.
8
Cash and Cash Equivalents
The Company considers all short-term investments
with an original maturity of three months or less when purchased to be cash equivalents. The Company had $ 9,121 in cash and no cash equivalents
as of June 30, 2026.
Concentration of Credit Risk
Financial instruments that potentially subject
the Company to concentrations of credit risk consist of a cash account in a financial institution, which, at times, may exceed the Federal
Deposit Insurance Corporation coverage limit of $ 250,000 . Any loss incurred or a lack of access to such funds could have a significant
adverse impact on the Company’s financial condition, results of operations, and cash flows.
Deferred Offering Costs
The Company complies with the requirements of the ASC 340-10-S99 and
SEC Staff Accounting Bulletin (“SAB”) Topic 5A – “Expenses of Offering”. Deferred offering costs consist
of underwriting, legal, and other expenses incurred through the balance sheet date that are directly related to the Initial Public Offering
and that will be charged to shareholder’s deficit upon the completion of the Initial Public Offering. Should the Initial Public
Offering prove to be unsuccessful, these deferred costs, as well as additional expenses to be incurred, will be charged to operations.
Fair Value of Financial Instruments
The fair value of the Company’s assets and
liabilities, which qualify as financial instruments under FASB ASC 820, “Fair Value Measurements,” approximates the carrying
amounts represented in the balance sheet, primarily due to their short-term nature.
Income Taxes
The Company accounts for income taxes under ASC
Topic 740, “Income Taxes,” which requires an asset and liability approach to financial accounting and reporting for income
taxes. Deferred income tax assets and liabilities are computed for differences between the financial 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 Cayman Islands is the Company’s major tax jurisdiction. The Company
recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense. As of June 30, 2026, there were
no unrecognized tax benefits and no amounts accrued for interest and penalties. The Company is currently not aware of any issues under
review that could result in significant payments, accruals or material deviation from its position.
The Company is considered to be an exempted Cayman
Islands company with no connection to any other taxable jurisdiction and is presently not subject to income taxes or income tax filing
requirements in the Cayman Islands or the United States. As such, the Company’s tax provision was zero for the periods presented.
Net Loss per Class B Ordinary Share
Net loss per Class B ordinary share is computed
by dividing net loss by the weighted average number of Class B ordinary shares outstanding during the period, excluding Class B ordinary
shares subject to forfeiture. Weighted average shares were reduced by the effect of an aggregate of 1,375,000 Class B ordinary shares
that were subject to forfeiture if the over-allotment option was not exercised by the underwriters (see Note 5). For the period from February
25, 2026 (inception) through June 30, 2026, the Company did not have any dilutive securities and other contracts that could, potentially,
be exercised or converted into Class B ordinary shares and then share in the earnings of the Company. As a result, diluted loss per Class
B ordinary share is the same as basic loss per Class B ordinary share for the periods presented.
9
Warrant Instruments
The Company accounted for the Public Warrants
and Private Placement Warrants issued in connection with the Initial Public Offering and the sale of Private Placement Units in accordance
with the guidance contained in FASB ASC Topic 815, “Derivatives and Hedging”. Accordingly, the Company evaluated and classified
the warrant instruments under equity treatment at their relative fair values.
Share-Based Compensation
The Company accounts for share awards in accordance
with FASB ASC Topic 718, “Compensation—Stock Compensation,” which requires that all equity awards be accounted for at
their “fair value.” Fair value is measured on the grant date and is equal to the underlying value of the share.
Costs equal to these fair values are recognized ratably over the requisite
service period based on the number of awards that are expected to vest, in the period of grant for awards that vest immediately and have
no future service condition, or in the period the awards vest immediately after meeting a performance condition becomes probable (e.g.,
the occurrence of Initial Public Offering or Initial Business Combination). For awards that vest over time, cumulative adjustments in
later periods are recorded to the extent actual forfeitures differ from the Company’s initial estimates; previously recognized compensation
cost is reversed if the service or performance conditions are not satisfied and the award is forfeited.
Recent Accounting Pronouncements
Management does not believe that any recently
issued, but not effective, accounting standards, if currently adopted, would have a material effect on the Company’s financial statements.
Note 3 — Initial Public Offering
In the Initial Public Offering on July 9, 2026,
the Company sold 27,500,000 Units at a purchase price of $ 10.00 per Unit. Each Unit consists of one Public Share, and one-third of
one Public Warrant. Each whole Public Warrant entitles the holder to purchase one Class A ordinary share at a price of $ 11.50 per
share, subject to adjustment. Each Public Warrant will become exercisable 30 days after the completion of the initial Business Combination
and will expire five years after the completion of the initial Business Combination, or earlier upon redemption or liquidation.
Note 4 — Private Placement
Simultaneously with the closing of the Initial
Public Offering, the Sponsor, Cohen, and CS purchased an aggregate of 825,000 Private Placement Units at a price of $ 10.00 per
Unit, or $ 8,250,000 in the aggregate, in a private placement. Of those 825,000 Private Placement Units, the Sponsor has agreed to purchase
550,000 Private Placement Units, Cohen purchased 261,250 Private Placement Units, and CS purchased 13,750 Private Placement
Units. Each whole Warrant entitles the registered holder to purchase one Class A ordinary share at a price of $ 11.50 per share, subject
to adjustment. Each Private Placement Unit is identical to the Units sold in this offering, except as described in the Company’s
registration statement.
The Sponsor and the Company’s officers and
directors 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 and public shares in connection with the completion of the initial Business Combination or
an earlier redemption in connection with the commencement of the procedures to consummate the initial Business Combination if the Company
determines it is desirable to facilitate the completion of the initial Business Combination; (ii) waive their redemption rights with
respect to their Founder Shares and public shares in connection with a shareholder vote to approve an amendment to the Company’s
amended and restated memorandum and articles of association (A) to modify the substance or timing of the Company’s obligation
to allow redemption in connection with the initial Business Combination or to redeem 100 % of the public shares if the Company has not
consummated an initial Business Combination within the Completion Window or (B) with respect to any other material provisions relating
to shareholders’ rights or pre-initial Business Combination activity; (iii) waive their rights to liquidating distributions
from the Trust Account with respect to their Founder Shares if the Company fails to complete the initial Business Combination within the
Completion Window, although they will be entitled to liquidating distributions from the Trust Account with respect to any public shares
they hold if the Company fails to complete the initial Business Combination within the Completion Window and to liquidating distributions
from assets outside the Trust Account; and (iv) vote any Founder Shares held by them and any public shares purchased during or after
the Initial Public Offering (including in open market and privately-negotiated transactions) in favor of the initial Business Combination.
10
Note 5 — Related Party Transactions
Founder Shares
On March 23, 2026, the Company issued an
aggregate of 10,541,667 Class B ordinary shares, $ 0.0001 par value (the “Founder Shares”), in exchange for a $ 25,000
payment (approximately $ 0.002 per share) from the Sponsor to cover certain expenses on behalf of the Company. Up to 1,375,000 of the Founder
Shares may be surrendered by the Sponsor for no consideration depending on the extent to which the underwriters’ over-allotment
is exercised. On July 9, 2026, the underwriters forfeited their over-allotment option, as such, the 1,375,000 Founder Shares were surrendered
by the Sponsor for no consideration (Note 9).
On July 6, 2026, the Sponsor assigned membership interests representing
an aggregate of 2,406,778 Founder Shares to the Company’s officers, directors, and advisors (collectively as “Members”)
in exchange for their services as Members of the Company (Note 9). The assignment of membership interests in Founder Shares to the Members
is in the scope of FASB ASC Topic 718, “Compensation-Stock Compensation” (“ASC 718”). Under ASC 718, stock-based
compensation associated with equity classified awards is measured at fair value upon the grant date. The total fair value of the 2,406,778
Founder Shares assigned to the Members on July 6, 2026 was $ 7,119,249 , or $ 2.958 per share. The Company established the initial fair value
of the Founder Shares assigned on July 6, 2026, using a calculation prepared by a third party valuation team which takes into consideration
the underlying share price of $ 9.86 , risk-free rate of 3.62 %, and implied market adjustment of 30.0 %. The Founder Shares assigned are
subject to repurchase by the Sponsor in the event the Member resigns or ceases to serve as Member of the Company prior to the consummation
of the initial Business Combination. As of June 30, 2026, no compensation expense has been recognized.
On July 6, 2026, the non-managing members of the Sponsor subscribed
for membership interests in the Sponsor’s Founder Shares (Note 9). No new founder shares were issued to the Sponsor. The Company
has analyzed the assignment of membership interests in the Founder Shares by non-managing members and concluded that such assignment is
in the scope of SEC’s Staff Accounting Bulletin (“SAB”) Topic 5A, Expenses of Offering, which indicates that “Specific
incremental costs directly attributable to a proposed or actual offering of securities may properly be deferred and charged against the
gross proceeds of the offering”. The subscription by the non-managing members of the Sponsor for interests in the Sponsor represents
an indirect interest in 3,514,667 of the 9,166,667 Founder Shares. The subscription price paid by the non-managing members of the Sponsor
for such interests in the Sponsor was $ 10,544 in the aggregate, or $ 0.003 per implied Founder Share. The total fair value of the 3,514,667
Founder Shares on July 6, 2026, was $ 10,385,840 or $ 2.958 per share, less cost payment received of $ 10,544 . The Company established the initial fair value of the Founder Shares
on July 6, 2026, using a Monte Carlo Simulation Model, and classified as Level 3 at the measurement date due to the use of unobservable
inputs including the probability of a Business Combination, the probability of the Initial Public Offering, and other variables. The primary
assumptions used in the valuation of Founder Shares were (i) underlying share price $ 9.86 , (ii) risk-free rate of 3.62 %, and (iii) implied
market adjustment of 30.0 %. The fair value of the membership interests in Founder Shares assigned to non-managing members less the consideration
paid by them, or $ 10,375,296 , was recorded as an offering cost on July 6, 2026 and was allocated solely to permanent equity and was charged
to additional paid-in capital.
The Company’s initial shareholders have
agreed not to transfer, assign or sell any of their founder shares and any Class A ordinary shares issued upon conversion thereof
until the earlier to occur of (i) six months after the completion of the initial Business Combination or (ii) the date
on which the Company completes a liquidation, merger, share exchange or other similar transaction after the initial Business Combination
that results in all of the Company’s shareholders having the right to exchange their Class A ordinary shares for cash, securities
or other property. Any permitted transferees will be subject to the same restrictions and other agreements of the Company’s initial
shareholders with respect to any founder shares (the “Lock-up”). Notwithstanding the foregoing, if (1) the closing price
of the Class A ordinary shares equals or exceeds $ 12.00 per share (as adjusted for share sub-divisions, share capitalizations, reorganizations,
recapitalizations and the like) for any 20 trading days within any 30 -trading day period commencing at least 30 days
after our initial Business Combination or (2) if the Company consummates a transaction after the initial Business Combination which
results in the Company’s shareholders having the right to exchange their shares for cash, securities or other property, the founder
shares will be released from the Lock-up.
11
Promissory Note — Related Party
The Sponsor has agreed to loan the Company an
aggregate of up to $ 300,000 to be used for a portion of the expenses of the Initial Public Offering. The loan is non-interest bearing,
unsecured and due at the earlier of December 31, 2026 or the closing date of the Initial Public Offering. As of June 30, 2026, the
Company had borrowed $ 200,296 under the promissory note with the Sponsor. On July 9, 2026, the Company repaid the total outstanding balance
of the promissory note amounting to $ 260,296 . Borrowings under the Note are no longer available (Note 9).
Administrative Services Agreement
The Company entered into an agreement with the
Sponsor, commencing on July 7, 2026 through the earlier of the Company’s consummation of a Business Combination or its liquidation,
to pay the Sponsor or its affiliate a total of $ 25,000 per month for office space, utilities, and secretarial and administrative services
(Note 9). As of June 30, 2026, no amounts were incurred under this agreement.
Working Capital Loans
In order to finance transaction costs in connection
with a Business Combination, the Sponsor or an affiliate of the Sponsor or certain of the Company’s officers and directors may,
but are not obligated to, loan the Company funds as may be required. If the Company completes a Business Combination, the Company would
repay the Working Capital Loans. In the event that a Business Combination does not close, the Company may use a portion of the working
capital held outside the Trust Account to repay the Working Capital Loans but no proceeds from the Trust Account would be used to repay
the Working Capital Loans. Up to $ 1,500,000 of such Working Capital Loans may be convertible into Private Placement Units of the
post Business Combination entity at a price of $ 10.00 per Unit at the option of the lender. As of June 30, 2026, no such Working Capital
Loans were outstanding.
Advisory Agreements
In July 2026, the Company engaged Next Layer Capital Markets, LLC (“NLC”),
an affiliate of the director, and SV Capital Advisors Inc. (“SV”), an affiliate of an advisor, to provide consulting and advisory
services in connection with the Initial Public Offering, for which each will receive (i) an advisory fee equal to 0.5 % of the aggregate
proceeds of the Initial Public Offering, less the underwriters’ reimbursable expenses of up to $ 75,000 , and (ii) 1.0 % of the proceeds of the Initial Public Offering, or $ 2,750,000 in the aggregate, payable at closing
of the initial Business Combination, payable in a combination of cash and private placement units and offset from the underwriting commissions
(Note 6) without resulting in any incremental fees to the Company (Note 9). In connection with the IPO, each advisor is entitled to a fee of $ 1,301,770 , 50 % of which is payable in cash and 50 % of which is payable
as private placement units.
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 conflicts involving the United States, Israel, Iran and others in the Middle East and Southwest Asia. 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 escalation of the conflict involving the United States, Israel, Iran and others in the
Middle East and Southwest Asia 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 cyberattacks 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.
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 recent escalation of the conflicts involving the United States, Israel, Iran and others in the Middle East and Southwest Asia 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 Placement
Units and Private Placement Units that may be issued upon conversion of the Working Capital Loans will have registration rights
to require the Company to register for resale 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 signed on the
July 7, 2026. The holders of these securities are entitled to make up to three demands, excluding short form demands, that the Company
registers such securities. In addition, the holders have certain piggyback registration rights with respect to registration statements
filed subsequent to the completion of the initial Business Combination. The Company will bear the expenses incurred in connection with
the filing of any such registration statements.
Underwriters’ Agreement
The underwriters have a 45 -day option from the
date of the Initial Public Offering to purchase up to an additional 4,125,000 Units to cover over-allotments, if any. On July
9, 2026, the underwriters forfeited the over-allotment option to purchase the additional 4,125,000 Units.
The underwriters were entitled to an underwriting
discount of $ 0.20 per Unit, or $ 5,500,000 in the aggregate, which was paid to the underwriters at the closing of the Initial Public Offering.
Of the $ 5,500,000 cash underwriting fees, $ 2,750,000 (less underwriters’ reimbursable expenses of up to $ 75,000 ) is allocated as
advisory fees to the advisors, NLC and SV. In addition, a payment of $ 0.40 per Unit of the gross proceeds sold in the Initial Public Offering,
or $ 11,000,000 in the aggregate, is payable to the underwriters upon the completion of an initial Business Combination for deferred underwriting
commissions. Of the $ 11,000,000 deferred underwriting fees, $ 5,500,000 is allocated as advisory fees to be paid by the underwriters to
the advisors, NLC and SV.
Note 7 — Shareholder’s
Equity (Deficit)
Preference Shares — The
Company is authorized to issue a total of 1,000,000 preference shares at par value of $ 0.0001 . As of June 30, 2026, there were no preference
shares issued or outstanding.
Class A Ordinary Shares — The
Company is authorized to issue a total of 300,000,000 Class A ordinary shares at par value of $ 0.0001 per share. As of June 30, 2026,
there were no Class A ordinary shares issued or outstanding.
Class B Ordinary Shares — The
Company is authorized to issue a total of 30,000,000 Class B ordinary shares at par value of $ 0.0001 per share. As of June 30, 2026,
there were 10,541,667 Class B ordinary shares issued and outstanding. Up to 1,375,000 Class B ordinary shares were subject to forfeiture
if the over-allotment option was not exercised in full or in part by the underwriters. On July 9, 2026, the underwriters forfeited their
over-allotment option, as such, the 1,375,000 Founder Shares were surrendered by the Sponsor for no consideration (Note 9).
The Founder Shares will automatically convert
into Class A ordinary shares concurrently with or immediately following the consummation of the initial Business Combination or earlier
at the option of the holder on a one-for-one basis, subject to adjustment for share sub-divisions, share capitalizations, reorganizations,
recapitalizations and the like, and subject to further adjustment as provided herein. In the case that additional Class A ordinary
shares, or any other equity-linked securities, are issued or deemed issued in excess of the amounts sold in this offering and related
to or in connection with the closing of the initial Business Combination, the ratio at which Class B ordinary shares convert into
Class A ordinary shares will be adjusted (unless the holders of a majority of the outstanding Class B ordinary shares agree
to waive such adjustment with respect to any such issuance or deemed issuance) so that the number of Class A ordinary shares issuable
upon conversion of all Class B ordinary shares will equal, in the aggregate, approximately 25.0 % of the sum of (i) the total
number of all Class A ordinary shares outstanding upon the completion of this offering (including any Class A ordinary shares
issued pursuant to the underwriters’ over-allotment option but excluding any private placement shares), plus (ii) all Class A
ordinary shares and equity-linked securities issued or deemed issued, in connection with the closing of the initial Business Combination
(excluding any shares or equity-linked securities issued, or to be issued, to any seller in the initial Business Combination and any private
placement-equivalent warrants issued to our sponsor or any of its affiliates or to our officers or directors upon conversion of working
capital loans) minus (iii) any redemptions of Class A ordinary shares by public shareholders in connection with an initial Business
Combination; provided that such conversion of founder shares will never occur on a less than one-for-one basis.
13
Holders of record of the Company’s Class A
ordinary shares and Class B ordinary shares are entitled to one vote for each share held on all matters to be voted on by shareholders.
Unless specified in the amended and restated memorandum and articles of association or as required by the Companies Act or stock exchange
rules, an ordinary resolution under Cayman Islands law and the amended and restated memorandum and articles of association, which requires
the affirmative vote of at least a majority of the votes cast by such shareholders as, being entitled to do so, vote in person or, where
proxies are allowed, by proxy at the applicable general meeting of the Company is generally required to approve any matter voted on by
our shareholders. Approval of certain actions requires a special resolution under Cayman Islands law, which (except as specified below)
requires the affirmative vote of at least two-thirds of the votes cast by such shareholders as, being entitled to do so, vote in person
or, where proxies are allowed, by proxy at the applicable general meeting, and pursuant to the amended and restated memorandum and articles
of association, such actions include amending our amended and restated memorandum and articles of association and approving a statutory
merger or consolidation with another company. There is no cumulative voting with respect to the appointment of directors, meaning, following
our initial Business Combination, the holders of more than 50 % of the ordinary shares voted for the appointment of directors can elect
all of the directors. Prior to the consummation of the initial Business Combination, only holders of the Class B ordinary shares
will (i) have the right to vote on the appointment and removal of directors and (ii) be entitled to vote on continuing our company
in a jurisdiction outside the Cayman Islands (including any special resolution required to amend the constitutional documents or to adopt
new constitutional documents, in each case, as a result of our approving a transfer by way of continuation in a jurisdiction outside the
Cayman Islands). Holders of the Class A ordinary shares will not be entitled to vote on these matters during such time. These provisions
of the amended and restated memorandum and articles of association may only be amended if approved by a special resolution passed by the
affirmative vote of at least 90 % (or, where such amendment is proposed in respect of the consummation of the initial Business Combination,
two-thirds) of the votes cast by such shareholders as, being entitled to do so, vote in person or, where proxies are allowed, by proxy
at the applicable general meeting of the Company.
Warrants — As of
June 30, 2026, there were no Public Warrants and Private Placement Warrants outstanding. Each whole warrant entitles the holder to purchase
one Class A ordinary share at a price of $ 11.50 per share, subject to adjustment as discussed herein. The warrants cannot be exercised
until 30 days after the completion of the initial Business Combination, and will expire at 5:00 p.m., New York City time,
five years after the completion of the initial Business Combination or earlier upon redemption or liquidation.
The Company will not be obligated to deliver any
Class A ordinary shares pursuant to the exercise of a warrant and will have no obligation to settle such warrant exercise unless
a registration statement under the Securities Act with respect to the Class A ordinary shares underlying the warrants is then effective
and a prospectus relating thereto is current. No warrant will be exercisable and the Company will not be obligated to issue a Class A
ordinary share upon exercise of a warrant unless the Class A ordinary share issuable upon such warrant exercise has been registered,
qualified or deemed to be exempt under the securities laws of the state of residence of the registered holder of the warrants. In the
event that the conditions in the two immediately preceding sentences are not satisfied with respect to a warrant, the holder of such warrant
will not be entitled to exercise such warrant and such warrant may have no value and expire worthless. In no event will the Company be
required to net cash settle any warrant. In the event that a registration statement is not effective for the exercised warrants, the purchaser
of a unit containing such warrant will have paid the full purchase price for the unit solely for the Class A ordinary share underlying
such unit.
14
Under the terms of the warrant agreement, the
Company has agreed that, as soon as practicable, but in no event later than 20 business days, after the closing of its Business
Combination, it will use its commercially reasonable efforts to file with the SEC a post-effective amendment to the registration statement
for the Initial Public Offering or a new registration statement covering the registration under the Securities Act of the Class A
ordinary shares issuable upon exercise of the warrants and thereafter will use its commercially reasonable efforts to cause the same to
become effective within 60 business days following the Company’s initial Business Combination and to maintain a current
prospectus relating to the Class A ordinary shares issuable upon exercise of the warrants until the expiration of the warrants in
accordance with the provisions of the warrant agreement. If a registration statement covering the Class A ordinary shares issuable
upon exercise of the warrants is not effective by the sixtieth (60 th ) business day after the closing of the initial Business
Combination, warrant holders may, until such time as there is an effective registration statement and during any period when the Company
will have failed to maintain an effective registration statement, exercise warrants on a “cashless basis” in accordance with
Section 3(a)(9) of the Securities Act or another exemption. Notwithstanding the above, if the Class A ordinary shares are
at the time of any exercise of a warrant not listed on a national securities exchange such that they satisfy the definition of a “covered
security” under Section 18(b)(1) of the Securities Act, the Company may, at its option, require holders of public warrants
who exercise their warrants to do so on a “cashless basis” in accordance with Section 3(a)(9) of the Securities
Act and, in the event the Company so elects, the Company will not be required to file or maintain in effect a registration statement,
and in the event the Company does not so elect, the Company will use its commercially reasonable efforts to register or qualify the shares
under applicable blue sky laws to the extent an exemption is not available.
If the holders exercise their public warrants
on a cashless basis, they would pay the warrant exercise price by surrendering the warrants for that number of Class A ordinary shares
equal to the quotient obtained by dividing (x) the product of the number of Class A ordinary shares underlying the warrants,
multiplied by the excess of the “fair market value” of the Class A ordinary shares over the exercise price of the warrants
by (y) the fair market value. The “fair market value” is the average reported closing price of the Class A ordinary
shares for the 10 trading days ending on the third trading day prior to the date on which the notice of exercise is
received by the warrant agent or on which the notice of redemption is sent to the holders of warrants, as applicable.
Redemption of Warrants When the Price per Class A
Ordinary Share Equals or Exceeds $ 18.00 : The Company may redeem the outstanding warrants:
●
in whole and not in part;
● at a price of $ 0.01 per warrant;
● upon a minimum of 30 days’ prior written notice of redemption (the “ 30 -day redemption period”); and
● if, and only if, the closing price of the Class A ordinary shares equals or exceeds $ 18.00 per share (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a warrant) for any 20 trading days within a 30 -trading day period commencing at least 30 days after completion of our initial Business Combination and ending three business days before we send the notice of redemption to the warrant holders.
Additionally, if the number of outstanding Class A
ordinary shares is increased by a share capitalization payable in Class A ordinary shares, or by a sub-division of ordinary shares
or other similar event, then, on the effective date of such share capitalization, sub-division or similar event, the number of Class A
ordinary shares issuable on exercise of each warrant will be increased in proportion to such increase in the outstanding ordinary shares.
A rights offering made to all or substantially all holders of ordinary shares entitling holders to purchase Class A ordinary shares
at a price less than the fair market value will be deemed a share capitalization of a number of Class A ordinary shares equal to
the product of (i) the number of Class A ordinary shares actually sold in such rights offering (or issuable under any other
equity securities sold in such rights offering that are convertible into or exercisable for Class A ordinary shares) and (ii) the
quotient of (x) the price per Class A ordinary share paid in such rights offering and (y) the fair market value. For these
purposes (i) if the rights offering is for securities convertible into or exercisable for Class A ordinary shares, in determining
the price payable for Class A ordinary shares, there will be taken into account any consideration received for such rights, as well
as any additional amount payable upon exercise or conversion and (ii) fair market value means the volume weighted average price of
Class A ordinary shares as reported during the ten (10) trading day period ending on the trading day prior to
the first date on which the Class A ordinary shares trade on the applicable exchange or in the applicable market, regular way, without
the right to receive such rights.
15
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 (“CODM”), or group, in deciding
how to allocate resources and assess performance.
The Company’s CODM has been identified as
the Chief Financial Officer , who reviews the assets, operating results, and financial metrics 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 reportable
segment.
The CODM assesses performance for the single segment
and decides how to allocate resources based on net income or loss that also is reported on the statement of operations as net income or
loss. The measure of segment assets is reported on the balance sheet as total assets. When evaluating the Company’s performance
and making key decisions regarding resource allocation, the CODM reviews several key metrics included in net income or loss and total
assets, which include the following:
June 30,
2026
Deferred offering costs
$ 251,235
For the
Three Months
Ended
June 30,
2026
For the
Period from
February 25,
2026
(Inception)
Through
June 30,
2026
General and administrative costs
$ 41,881
$ 59,501
General and administrative costs are reviewed
and monitored by the CODM to manage and forecast cash to ensure enough capital is available to complete a Business Combination or similar
transaction within the Completion Window. The CODM also reviews general and administrative costs to manage, maintain and enforce all contractual
agreements to ensure costs are aligned with all agreements and budget. Formation and general and administrative costs, as reported on
the statement of operations, are the significant segment expenses provided to the CODM on a regular basis.
The CODM reviews the position of total assets
available with the Company, as reported in the unaudited condensed balance sheet, to assess if the Company has sufficient resources available
to discharge its liabilities. The CODM is provided with details of cash and liquid resources available with the Company. Additionally,
the CODM regularly reviews the status of deferred costs incurred to assess if these are in line with the planned use of proceeds raised
from the Initial Public Offering.
Note 9 — Subsequent Events
The Company evaluated subsequent events and transactions
that occurred after the balance sheet date up to the date that the unaudited condensed financial statements were issued. Based upon this
review, other than as described below, the Company did not identify any subsequent events that would have required adjustment or disclosure
in the unaudited condensed financial statements.
16
On July 2 and 7, 2026, the Company engaged NLC and SV to provide consulting
and advisory services in connection with the Initial Public Offering, for which each will receive (i) an advisory fee equal to 0.5 % of
the aggregate proceeds of the Initial Public Offering, less the underwriters’ reimbursable expenses of up to $ 75,000 , and (ii) 1.0 % of the proceeds of the Initial Public Offering, or $ 2,750,000 in the aggregate, payable
at closing of the initial Business Combination, payable in a combination of cash and private placement units and offset from the underwriting
commissions without resulting in any incremental fees to the Company. NLC and SV are each owed $ 650,885 or an aggregate of $ 1,301,770 in connection with the advisor agreement.
On July 6, 2026, the Sponsor assigned membership interests representing
an aggregate of 2,406,778 Founder Shares to the Company’s Members in exchange for their services as Members of the Company.
On July 6, 2026, the non-managing members of the Sponsor subscribed
for membership interests in the Sponsor representing an indirect interest in 3,514,667 of the 9,166,667 Founder Shares, for an aggregate
purchase price of $ 10,544 , or $ 0.003 per Founder Share.
The Company entered into an agreement with the
Sponsor, commencing on July 7, 2026 through the earlier of the Company’s consummation of a Business Combination or its liquidation,
to pay the Sponsor or its affiliate a total of $ 25,000 per month for office space, utilities, and secretarial and administrative services.
On July 9, 2026, the Company consummated the Initial
Public Offering of 27,500,000 Units at $ 10.00 per Unit, generating gross proceeds of $ 275,000,000 . Simultaneously with the closing of
the Initial Public Offering, the Company consummated the sale of 825,000 Private Placement Units at a price of $ 10.00 per Private Placement
Unit, in a private placement to the Sponsor, Cohen, and CS, generating gross proceeds of $ 8,250,000 . Of those 825,000 Private Placement
Units, the Sponsor purchased 550,000 Private Placement Units, Cohen purchased 261,250 Private Placement Units and CS purchased 13,750
Private Placement Units.
On July 9, 2026, the underwriters forfeited their
over-allotment option, as such, 1,375,000 Class B ordinary shares were surrendered by the Sponsor for no consideration.
In connection with the closing of the Initial
Public Offering, the underwriters were entitled to an underwriting discount of $ 0.20 per Unit, or $ 5,500,000 in the aggregate, which was
paid to the underwriters at the closing of the Initial Public Offering. Of the $ 5,500,000 cash underwriting fees, $ 2,750,000 (less underwriters’
reimbursable expenses of up to $ 75,000 ) is allocated as advisory fees to the advisors, NLC and SV. In addition, a payment of $ 0.40 per
Unit of the gross proceeds sold in the Initial Public Offering, or $ 11,000,000 in the aggregate, is payable to the underwriters upon the
completion of an initial Business Combination for deferred underwriting commissions. Of the $ 11,000,000 deferred underwriting fees, $ 5,500,000
is allocated as advisory fees to be paid by the underwriters to the advisors, NLC and SV.
On July 9, 2026, the Company repaid the total
outstanding balance of the promissory note amounting to $ 260,296 . Borrowings under the Note are no longer available.
17
Item 2. Management’s Discussion and Analysis of Financial
Condition and Results of Operations
References in this report (the “Quarterly
Report”) to “we,” “us” or the “Company” refer to Freedom Metals Acquisition Corp. References
to our “management” or our “management team” refer to our officers and directors, and references to the “Sponsor”
refer to NLC America SPAC 1 LLC. The following discussion and analysis of the Company’s financial condition and results of operations
should be read in conjunction with the financial statements and the notes thereto contained elsewhere in this Quarterly Report. Certain
information contained in the discussion and analysis set forth below includes forward-looking statements that involve risks and uncertainties.
Special Note Regarding Forward-Looking Statements
This Quarterly Report includes “forward-looking
statements” within the meaning of Section 27A of the Securities Act and Section 21E of the Securities Exchange Act of 1934, as amended
(the “Exchange Act”) that are not historical facts and involve risks and uncertainties that could cause actual results to
differ materially from those expected and projected. All statements, other than statements of historical fact included in this Quarterly
Report including, without limitation, the Company’s financial position, business strategy and the plans and objectives of management
for future operations, are forward-looking statements. Words such as “expect,” “believe,” “anticipate,”
“intend,” “estimate,” “seek” and variations and similar words and expressions are intended to identify
such forward-looking statements. Such forward-looking statements relate to future events or future performance, but reflect management’s
current beliefs, based on information currently available. A number of factors could cause actual events, performance or results to differ
materially from the events, performance and results discussed in the forward-looking statements. For information identifying important
factors that could cause actual results to differ materially from those anticipated in the forward-looking statements, please refer to
the Risk Factors section of the Company’s final prospectus for its Initial Public Offering filed with the U.S. Securities and Exchange
Commission (the “SEC”). The Company’s securities filings can be accessed on the EDGAR section of the SEC’s website
at www.sec.gov. Except as expressly required by applicable securities law, the Company disclaims any intention or obligation to update
or revise any forward-looking statements whether as a result of new information, future events or otherwise.
Overview
We are a blank check company incorporated in the
Cayman Islands on February 25, 2026, formed for the purpose of effecting a merger, amalgamation, share exchange, asset acquisition, share
purchase, reorganization or other similar Business Combination with one or more businesses. We intend to effectuate our Business Combination
using cash derived from the proceeds of the Initial Public Offering and the sale of the Private Placement Units, our shares, debt or a
combination of cash, shares and debt.
We expect to continue to incur significant costs
in the pursuit of our acquisition plans. We cannot assure you that our plans to complete a Business Combination will be successful.
Results of Operations
We have neither engaged in any operations nor
generated any revenues to date. Our only activities from February 25, 2026 (inception) through June 30, 2026 were organizational activities
and those necessary to prepare for the Initial Public Offering, described below, and, after our Initial Public Offering, identifying a
target company for a Business Combination. We do not expect to generate any operating revenues until after the completion of our Business
Combination. Subsequent to the Initial Public Offering, we generate non-operating income in the form of interest income on marketable
securities held in the Trust Account. We incur expenses as a result of being a public company (for legal, financial reporting, accounting
and auditing compliance), as well as for due diligence expenses.
For the period from February 25, 2026 (inception)
through June 30, 2026, we had a net loss of $59,501, which consisted of general and administrative costs.
18
Liquidity and Capital Resources
Until the consummation of the Initial Public Offering,
our only source of liquidity was an initial purchase of shares of Class B ordinary shares by the Sponsor, and loans from the Sponsor.
As of June 30, 2026, we had cash of $9,121 and working capital deficit of $285,736.
Subsequent to the period covered by this Quarterly
Report, on July 9, 2026, the Company consummated the Initial Public Offering of 27,500,000 Units at $10.00 per Unit, generating gross
proceeds of $275,000,000. Simultaneously with the closing of the Initial Public Offering, the Company consummated the sale of 825,000
Private Placement Units at a price of $10.00 per Private Placement Unit, in a private placement to the Sponsor, Cohen, and CS, generating
gross proceeds of $8,250,000. We incurred transaction costs amounting to $27,539,727, consisting of $5,500,000 cash underwriting fees,
$11,000,000 of deferred underwriting fees, excess fair value over cost of Founder Shares assigned to non-managing members of $10,375,296,
and $664,431 of other offering costs.
Following the closing of the Initial Public Offering
and the private placement, a total of $275,000,000 was placed in the Trust Account. The proceeds held in the Trust Account will be invested
only in U.S. government treasury obligations with a maturity of 185 days or less or in money market funds meeting certain conditions under
Rule 2a-7 under the Investment Company Act, which invest only in direct U.S. government treasury obligations; the holding of these assets
in this form is intended to be temporary and for the sole purpose of facilitating the intended Business Combination. To mitigate the risk
that the Company might be deemed to be an investment company for purposes of the Investment Company Act, which risk increases the longer
that it holds investments in the Trust Account, the Company may, at any time (based on the management team’s ongoing assessment
of all factors related to the potential status under the Investment Company Act), instruct the trustee to liquidate the investments held
in the Trust Account and instead to hold the funds in the Trust Account in cash or in an interest bearing demand deposit account at a
bank.
We intend to use substantially all of the funds
held in the Trust Account, including any amounts representing interest earned on the Trust Account (which interest shall be net of any
permitted withdrawals and excluding deferred underwriting commissions), to complete our Business Combination. To the extent that our share
capital or debt is used, in whole or in part, as consideration to complete our Business Combination, the remaining proceeds held in the
Trust Account will be used as working capital to finance the operations of the target business or businesses, make other acquisitions
and pursue our growth strategies.
We intend to use the funds held outside the Trust
Account primarily to identify and evaluate target businesses, perform business due diligence on prospective target businesses, travel
to and from the offices, plants or similar locations of prospective target businesses or their representatives or owners, review corporate
documents and material agreements of prospective target businesses, and structure, negotiate and complete a Business Combination.
In order to finance transaction costs in connection
with a Business Combination, the Sponsor or an affiliate of the Sponsor or certain of the Company’s officers and directors may,
but are not obligated to, loan the Company funds as may be required. If the Company completes a Business Combination, the Company would
repay the Working Capital Loans. In the event that a Business Combination does not close, the Company may use a portion of the working
capital held outside the Trust Account to repay the Working Capital Loans but no proceeds from the Trust Account would be used to repay
the Working Capital Loans. Up to $1,500,000 of such Working Capital Loans may be convertible into Private Placement Units of the post-Business
Combination entity at a price of $10.00 per Unit at the option of the lender. The Units would be identical to the Private Placement Units.
We do not believe we will need to raise additional
funds in order to meet the expenditures required for operating our business. However, if our estimate of the costs of identifying a target
business, undertaking in-depth due diligence and negotiating a Business Combination are less than the actual amount necessary to do so,
we may have insufficient funds available to operate our business prior to our Business Combination. Moreover, we may need to obtain additional
financing either to complete our Business Combination or because we become obligated to redeem a significant number of our public shares
upon consummation of our Business Combination, in which case we may issue additional securities or incur debt in connection with such
Business Combination.
Off-Balance Sheet Arrangements
We have no obligations, assets or liabilities,
which would be considered off-balance sheet arrangements as of June 30, 2026.
19
Contractual Obligations
Administrative Services Agreement
The Company entered into an agreement with the
Sponsor, commencing on July 7, 2026 through the earlier of the Company’s consummation of a Business Combination or its liquidation,
to pay the Sponsor or its affiliate a total of $25,000 per month for office space, utilities, and secretarial and administrative services.
Underwriters’ Agreement
The underwriters were entitled to an underwriting
discount of $0.20 per Unit, or $5,500,000 in the aggregate, which was paid to the underwriters at the closing of the Initial Public Offering.
Of the $5,500,000 cash underwriting fees, $2,750,000 (less underwriters’ reimbursable expenses of up to $75,000) is allocated as
advisory fees to the advisors, NLC and SV. In addition, a payment of $0.40 per Unit of the gross proceeds sold in the Initial Public Offering,
or $11,000,000 in the aggregate, is payable to the underwriters upon the completion of an initial Business Combination for deferred underwriting
commissions. Of the $11,000,000 deferred underwriting fees, $5,500,000 is allocated as advisory fees to be paid by the underwriters to
the advisors, NLC and SV.
Critical Accounting Estimates
The preparation of the unaudited condensed financial
statements and related disclosures in conformity with GAAP requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the unaudited condensed financial statements,
and income and expenses during the periods reported. Making estimates requires management to exercise significant judgement. It is at
least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of
the unaudited condensed financial statements, which management considered in formulating its estimate, could change in the near term due
to one or more future confirming events. Accordingly, the actual results could materially differ from those estimates. As of June 30,
2026, we did not have any critical accounting estimates to be disclosed.
Item 3. Quantitative and Qualitative Disclosures
About Market Risk
We are a smaller reporting company as defined
by Rule 12b-2 of the Exchange Act and are not required to provide the information otherwise required under this Item.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Disclosure controls and procedures are controls
and other procedures designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange
Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls
and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in our
reports filed or submitted under the Exchange Act is accumulated and communicated to management, including our Chief Executive Officer
and Chief Financial Officer (together, the “Certifying Officers”), or persons performing similar functions, as appropriate,
to allow timely decisions regarding required disclosure.
Under the supervision and with the participation
of our management, including our Certifying Officers, we carried out an evaluation of the effectiveness of the design and operation of
our disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act. Based on the foregoing, our
Certifying Officers concluded that our disclosure controls and procedures were effective as of June 30, 2026.
We do not expect that our disclosure controls
and procedures will prevent all errors and all instances of fraud. Disclosure controls and procedures, no matter how well conceived and
operated, can provide only reasonable, not absolute, assurance that the objectives of the disclosure controls and procedures are met.
Further, the design of disclosure controls and procedures must reflect the fact that there are resource constraints, and the benefits
must be considered relative to their costs. Because of the inherent limitations in all disclosure controls and procedures, no evaluation
of disclosure controls and procedures can provide absolute assurance that we have detected all our control deficiencies and instances
of fraud, if any. The design of disclosure controls and procedures also is based partly on certain assumptions about the likelihood of
future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.
Changes in Internal Control over Financial
Reporting
There was no change in our internal control over
financial reporting that occurred during the fiscal quarter ended June 30, 2026 covered by this Quarterly Report that has materially affected,
or is reasonably likely to materially affect, our internal control over financial reporting.
20
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
None.
Item 1A. Risk Factors
Factors that could cause our actual results to
differ materially from those in this Quarterly Report include the risk factors described in our final prospectus for our Initial Public
Offering filed with the SEC. As of the date of this Quarterly Report, there have been no material changes to the risk factors disclosed
in our final prospectus for our Initial Public Offering filed with the SEC.
Item 2. Unregistered Sales of Equity Securities
and Use of Proceeds.
Unregistered Sales of Equity Securities
There were no sales of unregistered securities
during the period covered by this Quarterly Report. However, subsequent to the period covered by this Quarterly Report, on July 9, 2026,
we consummated the Initial Public Offering of 27,500,000 Units, at $10.00 per Unit, generating gross proceeds of $275,000,000. Simultaneously
with the closing of the Initial Public Offering, we consummated the sale of 825,000 Private Placement Units at a price of $10.00 per Private
Placement Unit, in a private placement to the Sponsor, Cohen, and CS, generating gross proceeds of $8,250,000.
Use of Proceeds
Following the closing of our Initial Public Offering
on July 9, 2026, a total of $275,000,000 (which amount includes $11,000,000 of the deferred underwriting commission) was placed in a U.S.-based
Trust Account.
Transaction costs amounted to $27,539,727, consisting of $5,500,000 cash underwriting fees, $11,000,000 of deferred underwriting fees,
excess fair value over cost of Founder Shares assigned to non-managing members of $10,375,296, and $664,431 of other offering costs.
For a description of the use of the proceeds generated
in our Initial Public Offering, see Part I, Item 2 of this Quarterly Report.
Item 3. Defaults Upon Senior Securities
None
Item 4. Mine Safety Disclosures
None
Item 5. Other Information
None
21
Item 6. Exhibits
The following exhibits are filed as part of, or
incorporated by reference into, this Quarterly Report on Form 10-Q.
No.
Description
of Exhibit
3.1
Amended
and Restated Memorandum and Articles of Association of the Company, incorporated by reference to Exhibit 3.1 of the Company’s
Form 8-K, as filed with the SEC on July 9, 2026.
31.1*
Certification
of Principal Executive Officer Pursuant to Securities Exchange Act Rules 13a-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
31.2*
Certification
of Principal Financial Officer Pursuant to Securities Exchange Act Rules 13a-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
32.1**
Certification
of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
32.2**
Certification
of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
101.INS
Inline XBRL Instance Document.
101.SCH
Inline XBRL Taxonomy Extension Schema Document.
101.CAL
Inline XBRL Taxonomy Extension Calculation Linkbase
Document.
101.DEF
Inline XBRL Taxonomy Extension Definition Linkbase
Document.
101.LAB
Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE
Inline XBRL Taxonomy Extension Presentation Linkbase
Document.
104
Cover Page Interactive Data File (formatted as Inline
XBRL and contained in Exhibit 101).
*
Filed herewith.
**
These certifications are furnished to the SEC pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and are deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall they be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.
22
SIGNATURES
In accordance with the requirements
of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Freedom Metals Acquisition Corp.
Date: August 21,
2026
By:
/s/ Peter Finan
Name:
Peter Finan
Title:
Chief Executive Officer
(Principal Executive Officer)
Date: August 21, 2026
By:
/s/ Martin Zinny
Name:
Martin Zinny
Title:
Chief Financial Officer
(Principal Financial and Accounting Officer)
23
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.