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 quarterly period ended March 31, 2025
☐ TRANSITION REPORT PURSUANT TO SECTION
13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission File Number: 001-42539
FIFTH ERA ACQUISITION CORP I
(Exact Name of Registrant as Specified in Its Charter)
Cayman Islands 36-5108801
(State or other jurisdiction of
incorporation or organization) (I.R.S. Employer
Identification No.)
PO Box 1093 Boundary Hall
Cricket Square , Grand Cayman
Cayman Islands
KY1-1102
(Address of principal executive offices) (Zip Code)
310 - 545-9265
(Registrant’s telephone number, including
area code)
Not Applicable
(Former name, former address and former fiscal
year, if changed since last report)
Securities registered pursuant to Section 12(b)
of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Units, each consisting of one Class A ordinary share and one right FERAU The Nasdaq Stock Market LLC
Class A ordinary shares, par value $0.0001 per share FERA The Nasdaq Stock Market LLC
Rights, each right entitling the holder to receive one-tenth (1/10) of one Class A ordinary share upon the consummation of the initial business combination FERAR The Nasdaq Stock Market LLC
Check whether the issuer (1) filed all reports
required to be filed by Section 13 or 15(d) of the Exchange Act during the past 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 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 May 8, 2025, there were 23,600,000 Class
A Ordinary Shares, par value $0.0001 par share and 7,666,667 Class B Ordinary Shares, par value $0.0001 per share, of the registrant
issued and outstanding.
FIFTH ERA ACQUISITION CORP I
FORM 10-Q FOR THE QUARTERLY PERIOD ENDED MARCH
31, 2025
TABLE OF CONTENTS
Page
Part I. Financial Information
1
Item 1. Financial Statements
1
Condensed Balance Sheets as of March 31, 2025 (Unaudited) and December 31, 2024
1
Condensed Statement of Operations for the Three Months Ended March 31, 2025 (Unaudited)
2
Condensed Statement of Changes in Shareholders’ Deficit for the Three Months Ended March 31, 2025 (Unaudited)
3
Condensed Statement of Cash Flows for the Three Months Ended March 31, 2025 (Unaudited)
4
Notes to Condensed Financial Statements (Unaudited)
5
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
16
Item 3. Quantitative and Qualitative Disclosures About Market Risk
19
Item 4. Controls and Procedures
19
Part II. Other Information
Item 1. Legal Proceedings
20
Item 1A. Risk Factors
20
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. Financial Statements.
FIFTH ERA ACQUISITION CORP I
CONDENSED BALANCE SHEETS
March 31,
December 31,
2025
2024
(Unaudited)
Assets:
Current assets
Cash
$ 1,018,206
$ —
Prepaid insurance
157,146
—
Prepaid expenses
21,913
—
Total current assets
1,197,265
—
Deferred offering costs
—
164,243
Long-term prepaid insurance
144,051
—
Marketable investments held in Trust Account
230,740,877
—
Total Assets
$ 232,082,193
$ 164,243
Liabilities, Class A Ordinary Shares Subject to Possible Redemption, and Shareholders’ Deficit
Current liabilities
Accounts payable and accrued expenses
$ 30,085
$ 6,694
Accrued offering costs
90,295
36,528
Promissory note – related party
—
172,920
Total current liabilities
120,380
216,142
Deferred underwriting fee
10,950,000
—
Total Liabilities
11,070,380
216,142
Commitments and Contingencies (Note 6)
Class A ordinary shares subject to possible redemption, $ 0.0001 par value; 23,000,000 and 0 shares at redemption value of $ 10.03 and $ 0 .00 per share as of March 31, 2025 and December 31, 2024, respectively
230,740,877
—
Shareholders’ Deficit
Preference shares, $ 0.0001 par value; 5,000,000 shares authorized; 0 shares issued and outstanding as of March 31, 2025 and December 31, 2024
—
—
Class A ordinary shares, $ 0.0001 par value; 500,000,000 shares authorized; 600,000 shares issued and outstanding (excluding 23,000,000 and 0 shares subject to possible redemption) as of March 31, 2025 and December 31, 2024, respectively
60
—
Class B ordinary shares, $ 0.0001 par value; 50,000,000 shares authorized; 7,666,667 shares issued and outstanding as of March 31, 2025 and December 31, 2024
767
767
Additional paid-in capital
—
24,233
Accumulated deficit
( 9,729,891 )
( 76,899 )
Total Shareholders’ Deficit
( 9,729,064 )
( 51,899 )
Total Liabilities, Class A Ordinary Shares Subject to Possible Redemption, and Shareholders’ Deficit
$ 232,082,193
$ 164,243
The accompanying notes are an integral part of
the unaudited condensed financial statements.
1
FIFTH ERA ACQUISITION CORP I
CONDENSED STATEMENT OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2025
(UNAUDITED)
Operating and formation costs
$ 119,286
Loss from operations
( 119,286 )
Other income:
Interest earned on marketable investments held in Trust Account
740,877
Net income
$ 621,591
Weighted average shares outstanding, Class A ordinary shares
7,342,222
Basic and diluted net income per share, Class A ordinary shares
$ 0.04
Weighted average shares outstanding, Class B ordinary shares
6,977,778
Basic net income per share, Class B ordinary shares
$ 0.04
Weighted average shares outstanding, Class B ordinary shares
7,666,667
Diluted net income per share, Class B ordinary shares
$ 0.04
The accompanying notes are an integral part of
the unaudited condensed financial statements.
2
FIFTH ERA ACQUISITION CORP I
CONDENSED STATEMENT OF CHANGES IN SHAREHOLDERS’
DEFICIT
FOR THE THREE MONTHS ENDED MARCH 31, 2025
(UNAUDITED)
Class A
Ordinary Shares
Class B
Ordinary Shares
Additional
Paid-in
Accumulated
Total
Shareholders’
Shares
Amount
Shares
Amount
Capital
Deficit
Deficit
Balance — January 1, 2025
—
$ —
7,666,667
$ 767
$ 24,233
$ ( 76,899 )
$ ( 51,899 )
Sale of 600,000 Private Placement Units
600,000
60
—
—
5,999,940
—
6,000,000
Fair value of rights included in Public Units
—
—
—
—
4,140,000
—
4,140,000
Allocated value of transaction costs to Class A ordinary shares
—
—
—
—
( 295,218 )
—
( 295,218 )
Accretion for Class A ordinary shares to redemption amount
—
—
—
—
( 9,868,955 )
( 10,274,583 )
( 20,143,538 )
Net income
—
—
—
—
—
621,591
621,591
Balance – March 31, 2025
(unaudited)
600,000
$ 60
7,666,667
$ 767
$ —
$ ( 9,729,891 )
$ ( 9,729,064 )
The accompanying notes are an integral part of
the unaudited condensed financial statements.
3
FIFTH ERA ACQUISITION CORP I
CONDENSED STATEMENT OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 2025
(UNAUDITED)
Cash Flows from Operating Activities:
Net income
$ 621,591
Adjustments to reconcile net income to net cash used in operating activities:
Payment of operation costs through promissory note
3,394
Interest earned on marketable securities held in Trust Account
( 740,877 )
Changes in operating assets and liabilities:
Prepaid insurance
( 144,051 )
Prepaid expenses
( 21,913 )
Long-term prepaid insurance
( 157,146 )
Accounts payable and accrued expenses
23,391
Net cash used in operating activities
( 415,611 )
Cash Flows from Investing Activities:
Investment of cash into Trust Account
( 230,000,000 )
Net cash used in investing activities
( 230,000,000 )
Cash Flows from Financing Activities:
Proceeds from sale of Units, net of underwriting discounts paid
226,000,000
Proceeds from sale of Private Placement Units
6,000,000
Repayment of promissory note - related party
( 222,141 )
Payment of offering costs
( 344,042 )
Net cash provided by financing activities
231,433,817
Net Change in Cash
1,018,206
Cash – Beginning of period
—
Cash – End of period
$ 1,018,206
Noncash investing and financing activities:
Offering costs included in accrued offering costs
$ 90,295
Deferred offering costs paid through promissory note – related party
$ 45,827
Deferred underwriting fee payable
$ 10,950,000
The accompanying notes are an integral part of
the unaudited condensed financial statements.
4
FIFTH ERA ACQUISITION CORP I
NOTES TO CONDENSED FINANCIAL STATEMENTS
MARCH 31, 2025
(Unaudited)
Note 1 — Description of Organization and Business Operations
Fifth Era Acquisition Corp I (the “Company”)
is a blank check company incorporated as a Cayman Islands exempted corporation on May 22, 2024. The Company was incorporated for
the purpose of effecting a merger, amalgamation, share exchange, asset acquisition, share purchase, reorganization or similar Business
Combination with one or more businesses (the “Business Combination”). 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.
As of March 31, 2025, the Company had not commenced any operations. All activity for the period from May 22, 2024 (inception) through
March 31, 2025 relates to the Company’s formation and the initial public offering (the “Initial Public Offering”), which
is described below, and subsequent to the Initial Public Offering, identifying a target company for a Business Combination. The Company
will not generate any operating revenues until after the completion of its initial Business Combination, at the earliest. The Company
generates non-operating income in the form of interest income from 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 February 27, 2025. On March 3, 2025, the Company consummated the Initial Public Offering
of 23,000,000 units (the “Units” and, with respect to the Class A ordinary shares included in the Units being offered, the
“Public Shares”), which includes the full exercise by the underwriters of their over-allotment option in the amount of 3,000,000
Units, at $ 10.00 per Unit, generating gross proceeds of $ 230,000,000 , which is described in Note 3. Each Unit consists of one Public Share
and one right (“Right”) to receive one tenth (1/10) of a Class A ordinary share upon the consummation of an initial Business
Combination (“Public Right”).
Simultaneously with the closing of the Initial
Public Offering, the Company consummated the sale of 600,000 units (the “Private Placement Units”) at a price of $ 10.00 per
Private Placement Unit, in a private placement to the Company’s sponsor, Fifth Era Acquisition Sponsor I LLC (the “Sponsor”),
and Cantor Fitzgerald & Co. (“Cantor”), the representative of the underwriters, generating gross proceeds of $ 6,000,000 ,
which is described in Note 4. Each Private Placement Unit consists of one Private Placement Share and one Right to receive one tenth (1/10)
of a Class A ordinary share upon the consummation of an initial Business Combination (“Private Placement Right”). Of those
600,000 Private Placement Units, the Sponsor purchased 380,000 Private Placement Units and Cantor purchased 220,000 Private Placement
units.
Transaction costs amounted to $ 15,557,879 , consisting
of $ 4,000,000 of cash underwriting fee, $ 10,950,000 of deferred underwriting fee, and $ 607,879 of other offering costs.
The Company’s Business Combination must
be with one or more target businesses that together have a fair market value equal to at least 80 % of the net balance in the Trust Account
(as defined below) (excluding the amount of deferred underwriting discounts held and 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.
Following the closing of the Initial Public Offering,
on March 3, 2025, an amount of $ 230,000,000 ($ 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”), with Continental Stock Transfer & Trust Company acting as
trustee.
The funds are invested 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 the Company 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 Company’s 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 24 months from the closing of the Initial Public Offering or by such earlier liquidation date as 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.
5
FIFTH ERA ACQUISITION CORP I
NOTES TO CONDENSED FINANCIAL STATEMENTS
MARCH 31, 2025
(Unaudited)
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 (less taxes payable), divided by the number of then outstanding public shares, subject to the limitations. The
amount in the Trust Account is initially valued at $ 10.00 per public share.
The ordinary shares subject to possible redemption
were recorded at a redemption value and classified as temporary equity upon the completion of the Initial Public Offering, in accordance
with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 480, “Distinguishing
Liabilities from Equity.”
The Company will have only the duration of the
Completion Window to complete the initial Business Combination. 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 (less taxes payable 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, private placement shares and public shares in connection with the completion of the initial Business Combination;
(ii) waive their redemption rights with respect to their founder shares, private placement 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 and private placement 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 and private placement 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 an 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).
The Company’s Sponsor has agreed that it will be liable to the Company if and to the extent any claims by a third party for services
rendered or products sold to the Company, or a prospective target business with which the Company has entered into a written letter of
intent, confidentiality or other similar agreement or Business Combination agreement, reduce the amount of funds in the Trust Account
to below the lesser of (i) $ 10.00 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.
Liquidity and Capital Resources
As of March 31, 2025, the Company had cash of
$ 1,018,206 . The Company intends 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 fund working capital deficiencies
or finance transaction costs in connection with a Business Combination, the Sponsor, or certain of their officers and directors or their
affiliates 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 such loaned amounts. 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 such loaned amounts but no proceeds from the Trust Account would be used for
such repayment. Up to $ 1,500,000 of such Working Capital Loans 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.
6
FIFTH ERA ACQUISITION CORP I
NOTES TO CONDENSED FINANCIAL STATEMENTS
MARCH 31, 2025
(Unaudited)
The Company does not believe that it will need
to raise additional funds in order to meet the expenditures required for operating the 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 the business prior to the Business Combination. Moreover,
the Company may need to obtain additional financing either to complete the Business Combination or because the Company becomes obligated
to redeem a significant number of the Public Shares upon consummation of the Business Combination, in which case the Company may issue
additional securities or incur debt in connection with such Business Combination. The Company cannot assure that its plans to raise capital
or to consummate an initial Business Combination will be successful.
Note 2 — Summary of Significant Accounting Policies
Basis of Presentation
The accompanying unaudited condensed financial statements have been
prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim
financial information and in accordance with the instructions to Form 10-Q and Article 8 of Regulation S-X of the U.S. Securities and
Exchange Commission (“SEC”). Certain information or footnote disclosures normally included in the unaudited condensed financial
statements prepared in accordance with GAAP have been condensed or omitted, pursuant to the rules and regulations of the SEC for interim
financial reporting. Accordingly, they do not include all the information and footnotes necessary for a complete presentation of financial
position, results of operations, or cash flows. In the opinion of management, the accompanying unaudited condensed financial statements
include all adjustments, consisting of a normal recurring nature, which are necessary for a fair presentation of the financial position,
operating results and cash flows for the periods presented.
The accompanying unaudited condensed financial
statements should be read in conjunction with the Company’s prospectus for its Initial Public Offering as filed with the SEC on
February 28, 2025, as well as the Company’s Current Report on Form 8-K, as filed with the SEC on March 7, 2025. The interim results
for the three months ended March 31, 2025 are not necessarily indicative of the results to be expected for the year ending December 31,
2025 or for any future periods.
Emerging Growth Company Status
The Company is an “emerging growth company,” as defined
in Section 2(a) of the Securities Act, as modified by the Jumpstart Our Business Startups Act of 2012 (the “JOBS
Act”), and it may take advantage of certain exemptions from various reporting requirements that are applicable to other public companies
that are not emerging growth companies including, but not limited to, not being required to comply with the auditor attestation requirements
of Section 404 of the Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation in its periodic reports
and proxy statements, and exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and shareholder
approval of any golden parachute payments not previously approved.
Further, Section 102(b)(1) of the JOBS
Act exempts emerging growth companies from being required to comply with new or revised financial accounting standards until private
companies (that is, those that have not had a Securities Act registration statement declared effective or do not have a class of securities
registered under the Exchange Act) are required to comply with the new or revised financial accounting standards. The JOBS Act provides
that a company can elect to opt out of the extended transition period and comply with the requirements that apply to non-emerging growth
companies but any such election to opt out is irrevocable. The Company has elected not to opt out of such extended transition period
which means that when a standard is issued or revised and it has different application dates for public or private companies, the Company,
as an emerging growth company, 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 unaudited condensed 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 unaudited condensed financial
statements in conformity with 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.
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.
Cash and Cash Equivalents
The Company considers all short-term investments
with an original maturity of three months or less when purchased to be cash equivalents. The Company had $ 1,018,206 and $0 in cash as
of March 31, 2025 and December 31, 2024, respectively. The Company had no cash equivalents as of March 31, 2025 and December 31, 2024.
7
FIFTH ERA ACQUISITION CORP I
NOTES TO CONDENSED FINANCIAL STATEMENTS
MARCH 31, 2025
(Unaudited)
Cash Held in Trust Account
As of March 31, 2025 and December 31, 2024, the
assets held in the Trust Account, amounting to $ 230,740,877 and $0 , respectively, were held in cash invested in U.S. Treasury funds.
Concentration of Credit Risk
Financial instruments that potentially subject
the Company to concentrations of credit risk consist of a cash account in a financial institution, which, at times, may exceed the Federal
Deposit Insurance Corporation coverage limit of $ 250,000 . Any loss incurred or a lack of access to such funds could have a significant
adverse impact on the Company’s financial condition, results of operations, and cash flows.
Offering Costs
The Company complies with the requirements of
the ASC 340-10-S99 and SEC Staff Accounting Bulletin Topic 5A, “Expenses of Offering”. Offering costs consist principally
of professional and registration fees that are related to the Initial Public Offering. FASB ASC 470-20, “Debt with Conversion and
Other Options,” addresses the allocation of proceeds from the issuance of convertible debt into its equity and debt components.
The Company applies this guidance to allocate Initial Public Offering proceeds from the Units between Class A ordinary shares and Rights,
using the residual method by allocating Initial Public Offering proceeds first to the assigned value of the Rights and then to the Class
A ordinary shares. Offering costs allocated to the Public Shares were charged to temporary equity, and offering costs allocated to Public
Rights and Private Placement Units were charged to shareholders’ deficit, as the Rights, after management’s evaluation, were
accounted for under equity treatment.
Transaction costs amounted to $ 15,557,879 , consisting
of $ 4,000,000 of cash underwriting fee, $ 10,950,000 of deferred underwriting fee, and $ 607,879 of other offering costs.
Fair Value of Financial Instruments
The fair value of the Company’s assets and
liabilities, which qualify as financial instruments under FASB ASC 820, “Fair Value Measurements and Disclosures,” approximates
the carrying amounts represented in the condensed balance sheets, primarily due to its 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 unaudited condensed financial statements and
tax bases of assets and liabilities that will result in future taxable or deductible amounts, based on enacted tax laws and rates applicable
to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to
reduce deferred tax assets to the amount expected to be realized.
ASC Topic 740 prescribes a recognition threshold
and a measurement attribute for the unaudited condensed financial statements 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.
As of March 31, 2025, 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 period presented.
Rights
The Company accounted for the Public and Private
Placement Rights issued in connection with the Initial Public Offering and the private placement in accordance with the guidance contained
in FASB ASC Topic 815, “Derivatives and Hedging”. Accordingly, the Company evaluated and classified the Rights under
equity treatment at their assigned values.
8
FIFTH ERA ACQUISITION CORP I
NOTES TO CONDENSED FINANCIAL STATEMENTS
MARCH 31, 2025
(Unaudited)
Class A Redeemable Share Classification
The Public Shares contain a redemption feature
which allows for the redemption of such Public Shares in connection with the Company’s liquidation, or if there is a shareholder
vote or tender offer in connection with the Company’s initial Business Combination. In accordance with ASC 480-10-S99, the Company
classifies Public Shares subject to redemption outside of permanent equity as the redemption provisions are not solely within the control
of the Company. The Company recognizes changes in redemption value immediately as they occur and will adjust the carrying value of redeemable
shares to equal the redemption value at the end of each reporting period. Immediately upon the closing of the Initial Public Offering,
the Company recognized the accretion from initial book value to redemption value. The change in the carrying value of redeemable shares
will result in charges against additional paid-in capital (to the extent available) and accumulated deficit. Accordingly, as of March
31, 2025 and December 31, 2024, Class A ordinary shares subject to possible redemption are presented at redemption value as temporary
equity, outside of the shareholders’ deficit section of the Company’s condensed balance sheets. As of March 31, 2025, the
Class A ordinary shares subject to possible redemption reflected in the condensed balance sheets are reconciled in the following table:
Gross proceeds
$ 230,000,000
Less:
Proceeds allocated to Public Rights
( 4,140,000 )
Class A ordinary shares issuance costs
( 15,262,661 )
Plus:
Remeasurement of carrying value to redemption value
20,143,538
Class A Ordinary Shares subject to possible redemption, March 31, 2025
$ 230,740,877
Net Income per Ordinary Share
The Company complies with accounting and disclosure
requirements of FASB ASC Topic 260, “Earnings Per Share.” The Company has two classes of ordinary shares, which are referred
to as Class A ordinary shares and Class B ordinary shares. Income and losses are shared pro rata between the two classes of ordinary shares.
This presentation assumes a business combination as the most likely outcome. Net income per ordinary share is calculated by dividing the
net income by the weighted average ordinary shares outstanding for the respective period.
The calculation of diluted net income per ordinary
share does not consider the effect of the rights issued in connection with the Initial Public Offering and the Private Placement to purchase
an aggregate of 600,000 Class A ordinary shares in the calculation of diluted income per ordinary share, because their exercise is contingent
upon future events. As a result, diluted net income per ordinary share is the same as basic net income per share ordinary for the three
months ended March 31, 2025. Accretion associated with the redeemable Class A ordinary shares is excluded from earnings per ordinary share
as the redemption value approximates fair value.
9
FIFTH ERA ACQUISITION CORP I
NOTES TO CONDENSED FINANCIAL STATEMENTS
MARCH 31, 2025
(Unaudited)
The Company has considered the effect of Class
B ordinary shares that were excluded from weighted average number as they were contingent on the exercise of over-allotment option by
the underwriters. Since the contingency was satisfied, the Company included these shares in the weighted average number as of the beginning
of the interim period to determine the dilutive impact of these shares.
The following table presents a reconciliation of the numerator and denominator used to compute basic and diluted net income per ordinary
share for each class of ordinary shares:
For the Three Months Ended
March 31, 2025
Class A
Class B
Basic net income per share:
Numerator:
Allocation of net income
$ 318,705
$ 302,886
Denominator:
Weighted-average shares outstanding
7,342,222
6,977,778
Basic net income per common stock
$ 0.04
$ 0.04
Diluted net income per share:
Numerator:
Allocation of net income
$ 304,077
$ 317,514
Denominator:
Weighted-average shares outstanding
7,342,222
7,666,667
Diluted net income per common stock
$ 0.04
$ 0.04
Recent Accounting Pronouncements
In November 2023, the FASB issued Accounting Standards Update
(“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 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.
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 unaudited condensed
financial statements.
Note 3 — Initial Public
Offering
Pursuant to the Initial Public Offering, on March
3, 2025, the Company sold 23,000,000 Units, which includes a full exercise by the underwriters of their over-allotment option amounting
to 3,000,000 Units, at a purchase price of $ 10.00 per Unit. Each Unit consists of one Class A ordinary share and one Public Right
to receive one tenth (1/10) of a Class A ordinary share upon the consummation of an initial Business Combination.
Note 4 — Private Placement
Simultaneously with the closing of the Initial
Public Offering, the Sponsor and Cantor purchased an aggregate of 600,000 Private Placement Units at a price of $ 10.00 per Private
Placement Unit in a private placement. Each Private Placement Unit consists of one Class A ordinary share and one Private Placement
Right to receive one tenth (1/10) of a Class A ordinary share upon the consummation of an initial Business Combination. Of those
600,000 Private Placement Units, the Sponsor purchased 380,000 Private Placement Units and Cantor purchased 220,000 Private Placement
Units. The Private Placement Units are identical to the units sold in Initial Public Offering, subject to certain limited exceptions.
10
FIFTH ERA ACQUISITION CORP I
NOTES TO CONDENSED FINANCIAL STATEMENTS
MARCH 31, 2025
(Unaudited)
Note 5 — Related Party
Transactions
Founder Shares
On May 22, 2024, the Sponsor made a capital
contribution of $ 25,000 , or approximately $ 0.004 per share, to cover certain of the Company’s deferred offering costs and expenses,
for which the Company issued 5,750,000 Class B ordinary shares (“founders shares”), to the Sponsor. In December 2024,
the Company effected a share dividend of 0.33 shares for each Class B ordinary share outstanding, resulting in the initial shareholders
holding an aggregate of 7,666,667 founder shares. Up to 1,000,000 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 March 3, 2025, the underwriters exercised their
over-allotment option in full as part of the closing of the Initial Public Offering. As such, the 1,000,000 founder shares are no longer
subject to forfeiture.
The Company’s initial shareholders have agreed not to transfer,
assign or sell any of their founder shares and any Class A ordinary shares issued upon conversion thereof until the earlier to occur
of (i) one year after the completion of the initial Business Combination or (ii) the date on which the Company completes a liquidation,
merger, share exchange or other similar transaction after the initial Business Combination that results in all of the Company’s
shareholders having the right to exchange their Class A ordinary shares for cash, securities or other property. Any permitted transferees
will be subject to the same restrictions and other agreements of the Company’s initial shareholders with respect to any founder
shares (the “Lock-up”). Notwithstanding the foregoing, if (1) the closing price of the Class A ordinary shares equals
or exceeds $ 12.00 per share (as adjusted for share subdivisions, share capitalizations, reorganizations, recapitalizations and the like)
for any 20 trading days within any 30 -trading day period commencing at least 150 days after the initial Business Combination
or (2) if the Company consummates a transaction after the initial Business Combination which results in the Company’s shareholders
having the right to exchange their shares for cash, securities or other property, the founder shares will be released from the Lock-up.
Promissory Note — Related Party
The Sponsor had agreed to loan the Company an
aggregate of up to $ 300,000 to be used for a portion of the expenses of the Initial Public Offering. The loan was non-interest bearing,
unsecured and due at the earlier of June 30, 2025 or the closing of the Initial Public Offering. On March 3, 2025, the Company repaid
the total outstanding balance of the note amounting to $ 222,141 . Borrowings under the note are no longer available.
Due from Sponsor
The Company paid the Sponsor an amount of $ 21,550
in excess of the outstanding promissory note balance at the closing of the Initial Public Offering. Subsequently, on March 6, 2025, the
Sponsor repaid the Company a total of $ 21,550 . As of March 31, 2025 and December 31, 2024, there were no outstanding amounts due from
the Sponsor.
Administrative Services Agreement
The Company entered into an agreement with the
Sponsor, commencing on February 27, 2025 through the earlier of the Company’s consummation of initial Business Combination and its
liquidation, to pay the Sponsor an aggregate of $ 15,000 per month for office space, utilities and secretarial and administrative support
services. For the three months ended March 31, 2025, the Company incurred $ 16,071 in fees for these services, of which such amount is
included in accrued expenses in the accompanying condensed balance sheets.
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 (the “Working Capital Loans”). If the Company completes a Business Combination,
the Company would repay the Working Capital Loans. In the event that a Business Combination does not close, the Company may use a portion
of the working capital held outside the Trust Account to repay the Working Capital Loans but no proceeds from the Trust Account would
be used to repay the Working Capital Loans. Up to $ 1,500,000 of such Working Capital Loans may be convertible into Private Placement 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. As of March 31, 2025 and December 31, 2024, no such Working Capital Loans were outstanding.
11
FIFTH ERA ACQUISITION CORP I
NOTES TO CONDENSED FINANCIAL STATEMENTS
MARCH 31, 2025
(Unaudited)
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 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 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 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.
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 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 Placement
Units (and its component securities) and Private Placement Units (and its component securities) that may be issued upon conversion
of the Working Capital Loans 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 Initial Public Offering. The holders of these
securities are entitled to make up to three demands, excluding short form demands, that the Company registers such securities. In addition,
the holders have certain piggyback registration rights with respect to registration statements filed subsequent to the completion of the
initial Business Combination. The Company will bear the expenses incurred in connection with the filing of any such registration statements.
Underwriting Agreement
The underwriters had a 45 -day option from the
date of the Initial Public Offering to purchase up to an additional 3,000,000 units to cover over-allotments, if any. On March 3,
2025, the underwriters elected to fully exercise their over-allotment option to purchase an additional 3,000,000 Units at a price of $ 10.00
per Unit.
The underwriters were entitled to a cash underwriting
discount of $ 4,000,000 ( 2.0 % of the gross proceeds of the units offered in the Initial Public Offering, excluding any proceeds from Units
sold pursuant to the underwriters’ over-allotment option), which was paid upon the closing of the Initial Public Offering. Additionally,
the underwriters are entitled to a deferred underwriting discount of 4.50 % of the gross proceeds of the Initial Public Offering held in
the Trust Account other than those sold pursuant to the underwriters’ over-allotment option and 6.50 % of the gross proceeds sold
pursuant to the underwriters’ over-allotment option, or $ 10,950,000 in the aggregate, payable upon the completion of the Company’s
initial Business Combination subject to the terms of the underwriting agreement.
Note 7 — Shareholders’ Deficit
Preference Shares — The
Company is authorized to issue a total of 5,000,000 preference shares at par value of $ 0.0001 each. As of March 31, 2025 and December
31, 2024, there were no preference shares issued or outstanding.
Class A Ordinary Shares — The
Company is authorized to issue a total of 500,000,000 Class A ordinary shares at par value of $ 0.0001 each. As of March 31, 2025,
there were 600,000 Class A ordinary shares issued and outstanding, excluding the 23,000,000 shares subject to possible redemption. At
December 31, 2024, there were no Class A ordinary shares issued or outstanding.
12
FIFTH ERA ACQUISITION CORP I
NOTES TO CONDENSED FINANCIAL STATEMENTS
MARCH 31, 2025
(Unaudited)
Class B Ordinary Shares — The
Company is authorized to issue a total of 50,000,000 Class B ordinary shares at par value of $ 0.0001 each. As of March 31, 2025 and
December 31, 2024, there were 7,666,667 Class B ordinary shares issued and outstanding.
The founder shares will automatically convert into Class A ordinary
shares concurrently with or immediately following the consummation of the initial Business Combination or earlier at the option of the
holder on a one-for-one basis, subject to adjustment for share subdivisions, share capitalizations, reorganizations, recapitalizations
and the like, and subject to further adjustment 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, 25 % of the sum of (i) the total number of all Class A ordinary shares outstanding
upon the completion of the Initial Public Offering (including any Class A ordinary shares issued pursuant to the underwriters’
over-allotment option and excluding the 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 units issued to the Sponsor
or any of its affiliates or to the Company’s 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.
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 the Company’s
shareholders. Approval of certain actions require 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 Company’s amended and restated memorandum and
articles of association, such actions include amending the amended and restated memorandum and articles of association and approving a
statutory merger or consolidation with another company. There is no cumulative voting with respect to the appointment of directors, meaning,
following the Company’s 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 the Company in a jurisdiction outside the Cayman Islands (including any special resolution required to amend the constitutional
documents or to adopt new constitutional documents, in each case, as a result of approving a transfer by way of continuation in a jurisdiction
outside the Cayman Islands). Holders of the Class A ordinary shares will not be entitled to vote on these matters during such time.
These provisions of the amended and restated memorandum and articles of association may only be amended if approved by a special resolution
passed by the affirmative vote of at least 90 % (or, where such amendment is proposed in respect of the consummation of the initial Business
Combination, two-thirds) of the votes cast by such shareholders as, being entitled to do so, vote in person or, where proxies are allowed,
by proxy at the applicable general meeting of the Company.
13
FIFTH ERA ACQUISITION CORP I
NOTES TO CONDENSED FINANCIAL STATEMENTS
MARCH 31, 2025
(Unaudited)
Rights — Except in cases where the Company is not the surviving company in a Business Combination, each
holder of a right will automatically receive one-tenth (1/10) of one ordinary share upon consummation of the initial Business Combination.
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 Cayman law. In the event the Company is
not the surviving company upon completion of the 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-tenth (1/10) of one ordinary share underlying each right upon consummation
of the Business Combination. If the Company is unable to complete the initial Business Combination within the required time period and
the Company will redeem the public shares for the funds held in the Trust Account, holders of rights will not receive any of such funds
for their rights and the rights will expire worthless.
Note 8 — Fair Value Measurements
The fair value of the Company’s financial
assets and liabilities reflects management’s estimate of amounts that the Company would have received in connection with the sale
of the assets or paid in connection with the transfer of the liabilities in an orderly transaction between market participants at the
measurement date. In connection with measuring the fair value of its assets and liabilities, the Company seeks to maximize the use of
observable inputs (market data obtained from independent sources) and to minimize the use of unobservable inputs (internal assumptions
about how market participants would price assets and liabilities). The following fair value hierarchy is used to classify assets and liabilities
based on the observable inputs and unobservable inputs used in order to value the assets and liabilities:
Level 1: Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis.
Level 2: Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active.
Level 3: Unobservable inputs based on assessment of the assumptions that market participants would use in pricing the asset or liability.
Level
March 31,
2025
Assets:
Marketable investments held in Trust Account
1
$ 230,740,877
Level
December 31,
2024
Assets:
Marketable investments held in Trust Account
1
$ —
The fair value of the Public Rights issued in the Initial Public Offering
is $ 4,140,000 , or $ 0.18 per Public Right. The fair value of the Public Right was determined using a discounted cash-flow model. The Public
Rights issued in the Initial Public Offering have been classified within shareholders’ deficit and will not require remeasurement
after issuance. The following table presents the quantitative information regarding market assumptions used in the valuation of the Public
Rights issued in the Initial Public Offering:
March 3,
2025
Traded price of Unit
$ 10.01
Expected term to De-SPAC (years)
2.0
Probability of De-SPAC and instrument-specific market adjustment
17.9 %
Risk-free rate (continuous)
3.92 %
14
FIFTH ERA ACQUISITION CORP I
NOTES TO CONDENSED FINANCIAL STATEMENTS
MARCH 31, 2025
(Unaudited)
Note 9 — Segment Information
ASC Topic 280, “Segment
Reporting,” establishes standards for companies to report in their unaudited condensed financial statements information about
operating segments, products, services, geographic areas, and major customers. Operating segments are defined as components of
an enterprise that engage in business activities from which it may recognize revenues and incur expenses, and for which separate
financial information is available that is regularly evaluated by the Company’s CODM, or group, in deciding how to allocate
resources and assess performance.
The Company’s CODM, has been identified as the Chief Executive
Officer, who reviews the 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 there is only one reportable segment.
The CODM assesses performance for the single segment
and decides how to allocate resources based on net income that also is reported on the condensed statement of operations as net income.
The measure of segment assets is reported on the condensed balance sheets as total assets. When evaluating the Company’s performance
and making key decisions regarding resource allocation, the CODM reviews several key metrics included in net income and total assets,
which include the following:
March 31,
December 31,
2025
2024
Trust Account
$ 230,740,877
$ —
Cash
$ 1,018,206
$ —
For the
Three Months
Ended
March 31,
2025
Operating and formation costs
$ 119,286
Interest expense on marketable securities held in Trust Account
$ 740,877
The CODM reviews interest earned on the Trust Account to measure and monitor shareholder value and determine the most effective strategy
of interest expense on marketable securities held in Trust Account funds while maintaining compliance with the Trust Agreement.
Operating and formation 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
business combination period. The CODM also reviews operating and formation costs to manage, maintain and enforce all contractual agreements
to ensure costs are aligned with all agreements and budget. Operating and formation costs, as reported on the condensed statement of operations,
are the significant segment expenses provided to the CODM on a regular basis.
All other segment items included in net income
are reported on the condensed statement of operations and described within their respective disclosures.
Note 10 — Subsequent Events
The Company evaluated subsequent events and transactions
that occurred after the condensed balance sheet date through the date that the unaudited condensed financial statements was issued. Based
upon this review, other than as noted below, the Company did not identify any subsequent events that would have required adjustment or
disclosure in the unaudited condensed financial statements.
Separate Trading
of Class A Ordinary Share and Share Rights
On April 16, 2025, the Company announced that, commencing on April
21, 2025, the holders of the units issued in its initial public offering (the “Units”), each Unit consisting of one Class
A ordinary share of the Company, par value $ 0.0001 per share (the “Class A Ordinary Share”), and one right to receive one-tenth
(1/10) of one Class A Ordinary Share of the Company upon the consummation of the Company’s initial business combination (the “Share
Rights”), may elect to separately trade the Class A Ordinary Share and the Share Rights included in the Units. Any Units not separated
will continue to trade on the Nasdaq Global Market under the symbol “FERAU.” The Class A Ordinary Share and the Share Rights
are expected to trade on the Nasdaq Global Market under the symbols “FERA” and “FERAR,” respectively. Holders
of Units will need to have their brokers contact Continental Stock Transfer & Trust Company, the Company’s transfer agent,
in order to separate the Units into Class A Ordinary Share and Share Rights.
15
Item 2. Management’s Discussion and Analysis
of Financial Condition and Results of Operations
Cautionary Note Regarding Forward-Looking Statements
All statements other than statements of historical
fact included in this Report including, without limitation, statements under this Item regarding our financial position, business strategy
and the plans and objectives of Management for future operations, are forward-looking statements. When used in this Report, words such
as “anticipate,” “believe,” “estimate,” “expect,” “intend” and similar expressions,
as they relate to us or our Management, identify forward-looking statements. Such forward-looking statements are based on the beliefs
of our Management, as well as assumptions made by, and information currently available to, our Management. Actual results could differ
materially from those contemplated by the forward-looking statements as a result of certain factors detailed in our filings with the SEC.
All subsequent written or oral forward-looking statements attributable to us or persons acting on our behalf are qualified in their entirety
by this paragraph.
The following discussion and analysis of our financial
condition and results of operations should be read in conjunction with the unaudited condensed financial statements and the notes thereto
included in this Report under Item 1. “Financial Statements”.
Overview
We are a blank check company incorporated in the
Cayman Islands on May 22, 2024 formed for the purpose of effecting a merger, amalgamation, share exchange, asset acquisition, share
purchase, reorganization or similar Business Combination with one or more businesses (the “Business Combination”). We intend
to effectuate our Business Combination using cash derived from the proceeds of the Initial Public Offering and the sale of the Private
Placement 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.
In 2024, the SEC adopted additional rules and
regulations relating to SPACs. The 2024 SPAC Rules require, among other matters, (i) additional disclosures relating to SPAC sponsors
and related persons; (ii) additional disclosures relating to SPAC Business Combination transactions; (iii) additional disclosures
relating to dilution and to conflicts of interest involving sponsors and their affiliates in connection with proposed Business Combination
transactions; (iv) additional disclosures regarding projections included in SEC filings in connection with proposed Business Combination
transactions; and (v) the requirement that both the SPAC and its target company be co-registrants in connection with registration
statements relating to proposed Business Combination transactions. In addition, the SEC’s adopting release provided guidance describing
circumstances in which a SPAC could become subject to regulation under the Investment Company Act, including its duration, asset composition,
business purpose, and the activities of the SPAC and its management team. The 2024 SPAC Rules may materially affect our ability to negotiate
and complete our initial Business Combination and may increase the costs and time related thereto.
Results of Operations
We have neither engaged in any operations nor
generated any revenues to date. Our only activities from May 22, 2024 (inception) through March 31, 2025 were organizational activities,
those necessary to prepare for the Initial Public Offering, described below, and identifying a target company for a Business Combination.
We do not expect to generate any operating revenues until after the completion of our Business Combination. 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 three months
ended March 31, 2025, we had a net income of $621,591, which consists of interest income on marketable securities held in the Trust Account
of $740,877, partially offset by operating costs of $119,286.
Factors That May Adversely Affect our Results of Operations
Our results of operations and our ability to complete
an initial Business Combination may be adversely affected by various factors that could cause economic uncertainty and volatility in the
financial markets, many of which are beyond our control. Our results of operations and our ability to consummate an initial Business Combination
could be impacted by, among other things, downturns in the financial markets or in economic conditions, increases in oil prices, inflation,
fluctuations in interest rates, increases in tariffs, supply chain disruptions, declines in consumer confidence and spending, public health
considerations, and geopolitical instability, such as the military conflicts in Ukraine and the Middle East. We cannot at this time predict
the likelihood of one or more of the above events, their duration or magnitude or the extent to which they may negatively impact our business
and our ability to complete an initial Business Combination.
16
Liquidity and Capital Resources
On March 3, 2025, we consummated the Initial Public Offering of 23,000,000 Units, which includes the full exercise by the underwriters
of their over-allotment option in the amount of 3,000,000 Units, at $10.00 per Unit, generating gross proceeds of $230,000,000, which
is described in Note 3. Simultaneously with the closing of the Initial Public Offering, we consummated the sale of 600,000 Private Placement
Units at a price of $10.00 per Private Placement Unit, in a private placement to the Company’s Sponsor, and Cantor Fitzgerald &
Co. (“Cantor”), the representative of the underwriters, generating gross proceeds of $6,000,000, which is described in Note
4.
Following the Initial Public Offering, the full
exercise of the over-allotment option, and the sale of the Private Units, a total of $230,000,000 was placed in the Trust Account. We
incurred fees of $15,557,879, consisting of $4,000,000 of cash underwriting fee, $10,950,000 of deferred underwriting fee, and $607,879
of other offering costs.
For the three months ended March 31, 2025, cash
used in operating activities was $415,611. Net income of $612,964 was affected by interest earned on marketable securities held in the
Trust Account of $740,877 and payment of operation costs through promissory note of $3,394. Changes in operating assets and liabilities
used $291,092 of cash for operating activities.
As of March 31, 2025, we had marketable securities
held in the Trust Account of $230,740,877 (including approximately $740,877 of interest income). We may withdraw interest from the Trust
Account to pay taxes, if any. We intend to use substantially all of the funds held in the Trust Account, including any amounts representing
interest earned on the Trust Account (less income taxes payable), to complete our 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.
As of March 31, 2025, we had cash of $1,018,206.
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 fund working capital deficiencies
or finance transaction costs in connection with a Business Combination, the Sponsor, or certain of our officers and directors or their
affiliates may, but are not obligated to, loan us funds as may be required. If we complete a Business Combination, we would repay such
loaned amounts. In the event that a Business Combination does not close, we may use a portion of the working capital held outside the
Trust Account to repay such loaned amounts but no proceeds from our Trust Account would be used for such repayment. Up to $1,500,000 of
such Working Capital Loans may be convertible into Private Placement 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.
17
Off-Balance Sheet Arrangements
We have no obligations, assets or liabilities,
which would be considered off-balance sheet arrangements as of March 31, 2025. We do not participate in transactions that create relationships
with unconsolidated entities or financial partnerships, often referred to as variable interest entities, which would have been established
for the purpose of facilitating off-balance sheet arrangements. We have not entered into any off-balance sheet financing arrangements,
established any special purpose entities, guaranteed any debt or commitments of other entities, or purchased any non-financial assets.
Contractual obligations
We do not have any long-term debt, capital lease
obligations, operating lease obligations or long-term liabilities, other than an agreement to pay the Sponsor an aggregate of $15,000
per month for office space, utilities and secretarial and administrative support services. We began incurring these fees on February 27,
2025 and will continue to incur these fees monthly until the earlier of the completion of the Business Combination and our liquidation.
For the three months ended March 31, 2025, the Company incurred $16,071 in fees for these services, of which such amount is included in
accrued expenses in the accompanying condensed balance sheets.
The underwriters were entitled to a cash underwriting
discount of $4,000,000 (2.0% of the gross proceeds of the units offered in the Initial Public Offering, excluding any proceeds from Units
sold pursuant to the underwriters’ over-allotment option), which was paid upon the closing of the Initial Public Offering. Additionally,
the underwriters are entitled to a deferred underwriting discount of 4.50% of the gross proceeds of the Initial Public Offering held in
the Trust Account other than those sold pursuant to the underwriters’ over-allotment option and 6.50% of the gross proceeds sold
pursuant to the underwriters’ over-allotment option, or $10,950,000 in the aggregate, payable upon the completion of the Company’s
initial Business Combination subject to the terms of the underwriting agreement.
Critical Accounting Estimates and Policies
The preparation of unaudited condensed financial
statements and related disclosures in conformity with accounting principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets
and liabilities at the date of the unaudited condensed financial statements, and income and expenses during the periods reported. Actual
results could materially differ from those estimates. We have not identified any critical accounting estimates. We have identified the
following critical accounting policies:
Class A Ordinary Shares Subject to Possible
Redemption
We account for our ordinary shares subject to
possible conversion in accordance with the guidance in Accounting Standards Codification (“ASC”) Topic 480 “Distinguishing
Liabilities from Equity.” Ordinary shares subject to mandatory redemption are classified as a liability instrument and measured
at fair value. Conditionally redeemable ordinary shares (including ordinary shares that feature redemption rights that are either within
the control of the holder or subject to redemption upon the occurrence of uncertain events not solely within our control) are classified
as temporary equity. At all other times, ordinary shares are classified as shareholders’ equity. Our ordinary shares feature certain
redemption rights that are considered to be outside of our control and subject to occurrence of uncertain future events. Accordingly,
ordinary shares subject to possible redemption are presented at redemption value as temporary equity, outside of the shareholders’
equity section of our condensed balance sheets.
18
Net Income Per Ordinary Share
We comply with accounting and disclosure requirements
of FASB ASC 260, “Earnings Per Share”. We have two classes of Ordinary Shares, our Class A Ordinary Shares and Class B Ordinary
Shares. Income and losses are shared pro rata between the two classes of Ordinary Shares. Net income per Ordinary Share is calculated
by dividing the net income by the weighted average Ordinary Shares outstanding for the respective period.
Recent Accounting Standards
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.
Management does not believe that any recently
issued, but not yet effective, accounting standards, if currently adopted, would have a material effect on our unaudited condensed financial
statements.
Item 3. Quantitative and Qualitative Disclosures
About Market Risk
We are a smaller reporting company as defined
by Rule 12b-2 of the Exchange Act and are not required to provide the information otherwise required under this Item.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Disclosure controls 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 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 the end of the quarterly period ended March
31, 2025.
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
Not applicable.
19
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
To the knowledge of our Management Team, there
is no material litigation currently pending or contemplated against us, any of our officers or directors in their capacity as such or
against any of our property.
Item 1A. Risk Factors
Factors that could cause our actual results to
differ materially from those in this report include the risk factors described in our final prospectus for its Initial Public Offering
filed with the SEC. As of the date of this Report, there have been no material changes to the risk factors disclosed in our final prospectus
for its Initial Public Offering filed with the SEC.
As a smaller reporting company under Rule 12b-2 of the Exchange Act, we are not required to include risk factors in this Report. For additional
risks relating to our operations, other than as set forth below, see the section titled “Risk Factors” contained in our IPO
Registration Statement. Any of these factors could result in a significant or material adverse effect on our results of operations or
financial condition. Additional risks could arise that may also affect our business or ability to consummate an initial Business Combination.
We may disclose changes to such risk factors or disclose additional risk factors from time to time in our future filings with the SEC.
Changes in international trade policies,
tariffs and treaties affecting imports and exports may have a material adverse effect on our search for an initial Business Combination
target or the performance or business prospects of a post-Business Combination company.
There have recently been significant changes to
international trade policies and tariffs affecting imports and exports. Any significant increases in tariffs on goods or materials or
other changes in trade policy could negatively affect our search for a target and/or our ability to complete our initial Business Combination.
Recently, the U.S. has implemented a range of
new tariffs and increases to existing tariffs. In response to the tariffs announced by the U.S., other countries have imposed, are
considering imposing, and may in the future impose new or increased tariffs on certain exports from the United States. There is currently
significant uncertainty about the future relationship between the United States and other countries with respect to trade policies, taxes,
government regulations and tariffs. and we cannot predict whether, and to what extent, current tariffs will continue or trade policies
will change in the future.
Tariffs, or the threat of tariffs or
increased tariffs, could have a significant negative impact on certain businesses (either due to domestic businesses’ reliance
on imported goods or dependence on access to foreign markets, or foreign businesses’ reliance on sales into the United
States). In addition, retaliatory tariffs could have a significant negative impact on foreign businesses that rely on imports from
the United States, and domestic businesses that rely on exporting goods internationally. These tariffs and threats of
tariffs and other potential trade policy changes could negatively affect the attractiveness of certain initial Business
Combination targets, or lead to material adverse effects on a post-Business Combination company. Among other things, historical
financial performance of companies affected by trade policies and/or tariffs may not provide useful guidance as to the future
performance of such companies, because future financial performance of those companies may be materially affected by new U.S.
tariffs or foreign retaliatory tariffs, or other changes to trade policies. The business prospects of a particular target for a
Business Combination could change even after we enter into a Business Combination agreement, as a result of tariffs or the threat of
tariffs that may have a material impact on that target’s business, and it may be costly or impractical for us to terminate that
Business Combination agreement. These factors could affect our selection of a Business Combination target.
We may not be able to adequately address the
risks presented by these tariffs or other potential trade policy changes. As a result, we may deem it costly, impractical or risky
to complete an initial Business Combination with a particular target or with a target in a particular industry or from a particular
country. Consequently, the pool of potential target companies may be reduced, which could impair our ability to identify a suitable
target and to complete an initial Business Combination. If we complete an initial Business Combination with such a target, the
post-Business Combination company’s operations and financial results could be adversely affected as a result of tariffs
or changes to trade policies, which may cause the market value of the securities of the post-Business Combination company to
decline.
20
Item 2. Unregistered Sales of Equity Securities
and Use of Proceeds.
Unregistered Sales
of Equity Securities
Simultaneously with the closing of the Initial Public Offering, the
Company consummated the sale of 600,000 units (the “Private Placement Units”) at a price of $10.00 per Private Placement Unit,
in a private placement to the Company’s sponsor, Fifth Era Acquisition Sponsor I LLC (the “Sponsor”), and Cantor Fitzgerald
& Co. (“Cantor”), the representative of the underwriters, generating gross proceeds of $6,000,000, which is described
in Note 4. Each Private Placement Unit consists of one Private Placement Share and one Right to receive one tenth (1/10) of a Class A
ordinary share upon the consummation of an initial Business Combination (“Private Placement Right”). Of those 600,000 Private
Placement Units, the Sponsor purchased 380,000 Private Placement Units and Cantor purchased 220,000 Private Placement units. The Private
Placement Units (and underlying securities) are identical to the Public Units , except as otherwise disclosed in the IPO Registration
Statement. No underwriting discounts or commissions were paid with respect to such sale. The issuance of the Private Placement Units was
made pursuant to the exemption from registration contained in Section 4(a)(2) of the Securities Act.
Purchases of Equity
Securities by the Issuer and Affiliated Purchasers
None.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not applicable.
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
1.1
Underwriting Agreement, dated February 27, 2025, by and between the Company and Cantor Fitzgerald & Co., as representative of the several underwriters. (1)
3.1
Amended and Restated Memorandum and Articles of Association of the Company. (1)
4.1
Share Rights Agreement, dated February 27, 2025, by and between the Company and Continental Stock Transfer & Trust Company, as rights agent. (1)
10.1
Investment Management Trust Agreement, February 27, 2025, by and between the Company and Continental Stock Transfer & Trust Company, as trustee. (1)
10.2
Registration Rights Agreement, dated February 27, 2025, by and among the Company and certain security holders. (1)
10.3
Private Placement Units Purchase Agreement, dated February 27, 2025, by and between the Company and the Sponsor. (1)
10.4
Private Placement Units Purchase Agreement, dated February 27, 2025, by and between the Company and Cantor Fitzgerald & Co. (1)
10.5
Letter Agreement, dated February 27, 2025, by and among the Company, its officers, directors, and the Sponsor. (1)
10.6
Form of Indemnity Agreement. (1)
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.
(1) Previously
filed as an exhibit to our Current Report on Form 8-K filed on March 3, 2025 and incorporated by reference herein.
22
SIGNATURES
Pursuant to the requirements
of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto
duly authorized.
FIFTH ERA ACQUISITION CORP I
Date: May 9, 2025
By:
/s/ Mitchell Mechigian
Name:
Mitchell Mechigian
Title:
Chief Executive Officer
(principal executive officer)
Date: May 9, 2025
By:
/s/ Chris Linn
Name:
Chris Linn
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.