Item 1. Financial Statements
ITEM
1. FINANCIAL STATEMENTS
HENNESSY
CAPITAL INVESTMENT CORP. VII
CONDENSED
BALANCE SHEETS
September 30, 2025
December
31, 2024
(Unaudited)
Assets
Current assets
Cash and cash equivalents
$ 1,622,799
$ 20,005
Prepaid expenses
31,354
20,829
Short-term prepaid insurance
44,688
—
Total current assets
1,698,841
40,834
Deferred offering costs
—
952,432
Marketable securities held in Trust Account
195,206,616
—
Total Assets
$ 196,905,457
$ 993,266
Liabilities and Shareholders’ Deficit
Current liabilities
Accounts payable and accrued expenses
$ 69,879
$ 33,366
Accrued offering costs
100,000
456,062
Promissory note – related party
—
76,790
Total current liabilities
169,879
566,218
Deferred legal fees
1,185,000
450,000
Deferred underwriting fee payable
7,600,000
—
Total Liabilities
8,954,879
1,016,218
Commitments and Contingencies (Note 6)
-
-
Class A ordinary shares subject to possible redemption, 19,000,000 and 0 shares at redemption value of $ 10.27 and $ 0 per share at September 30, 2025 and December 31, 2024
195,206,616
—
Shareholders’ Deficit
Preference shares, $ 0.0001 par value; 1,000,000 shares authorized; none issued or outstanding at September 30, 2025 and December 31, 2024
—
—
Class A ordinary shares, $ 0.0001 par value; 200,000,000 shares authorized; 690,000 and none issued or outstanding (excluding 19,000,000 and 0 shares subject to possible redemption) at September 30, 2025 and December 31, 2024, respectively
69
—
Class B ordinary shares, $ 0.0001 par value; 20,000,000 shares authorized; 6,333,333 and 6,708,333 shares issued and outstanding (1)(2) at September 30, 2025 and December 31, 2024, respectively
633
671
Ordinary shares, value
633
671
Additional paid-in capital
—
24,329
Accumulated deficit
( 7,256,740 )
( 47,952 )
Total Shareholders’ Deficit
( 7,256,038 )
( 22,952 )
Total Liabilities and Shareholders’ Deficit
$ 196,905,457
$ 993,266
(1)
As
of December 31, 2024, this amount includes up to 875,000 Class B ordinary shares subject to forfeiture if the over-allotment option
was not exercised in full or in part by the Underwriters (Note 5). Subsequently, on January 21, 2025, the underwriters partially
exercised their over-allotment option in the amount of 1,500,000 Units and forfeited the remaining unexercised balance of 1,125,000
Units.
(2)
On
January 10, 2025, the Company issued an additional 958,333 founder shares for no additional consideration, resulting in the Sponsor
holding a total of 6,708,333 founder shares (see Note 7). All share and per share data have been retrospectively presented.
The
accompanying notes are an integral part of the unaudited condensed financial statements.
1
HENNESSY
CAPITAL INVESTMENT CORP. VII
CONDENSED
STATEMENTS OF OPERATIONS
(UNAUDITED)
For
the Three
Months
Ended
For
the Nine
Months
Ended
For
the Period from
September
27, 2024
(Inception)
Through
September
30, 2025
September
30, 2025
September
30, 2024
General and administrative costs
$ 819,219
$ 1,757,164
$ 10,420
Loss from operations
( 819,219 )
( 1,757,164 )
( 10,420 )
Other income:
Interest earned on cash equivalents
13,338
41,335
—
Interest earned on marketable securities held in Trust Account
1,997,672
5,446,141
—
Total other income
2,011,010
5,487,476
—
Net income (loss)
$ 1,191,791
$ 3,730,312
$ ( 10,420 )
Weighted average shares outstanding of redeemable Class A ordinary shares, basic and diluted
19,000,000
17,538,462
—
Basic and diluted net income per ordinary share, Class A ordinary shares
$ 0.05
$ 0.15
$ —
Weighted average shares outstanding of non-redeemable Class A ordinary shares, basic and diluted
690,000
636,923
—
Basic and diluted net income per ordinary share, non-redeemable Class A ordinary shares
$ 0.05
$ 0.15
$ —
Weighted average shares outstanding, Class B ordinary shares, basic and diluted
6,333,333
6,294,871
5,833,333
Basic and diluted net income (loss) per ordinary share, Class B ordinary shares
$ 0.05
$ 0.15
$ ( 0.00 )
The
accompanying notes are an integral part of the unaudited condensed financial statements.
2
HENNESSY
CAPITAL INVESTMENT CORP. VII
CONDENSED
STATEMENTS OF CHANGES IN SHAREHOLDERS’ DEFICIT
FOR
THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2025
(UNAUDITED)
Shares
Amount
Shares
Amount
Capital
Deficit
Deficit
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
—
$ —
6,708,333
$ 671
$ 24,329
$ ( 47,952 )
$ ( 22,952 )
Sale of 690,000 Private Placement Units
690,000
69
—
—
6,899,931
—
6,900,000
Fair value of public Share Rights at issuance
—
—
—
—
1,577,000
—
1,577,000
Allocated value of transaction costs to Class A ordinary shares
—
—
—
—
( 148,727 )
—
( 148,727 )
Forfeiture of founder shares
—
—
( 375,000 )
( 38 )
38
—
—
Accretion for Class A ordinary shares to redemption amount
—
—
—
—
( 8,352,571 )
( 7,152,248 )
( 15,504,819 )
Net income
—
—
—
—
—
1,018,007
1,018,007
Balance – March 31, 2025 (unaudited)
690,000
69
6,333,333
633
—
( 6,182,193 )
( 6,181,491 )
Accretion for Class A ordinary shares to redemption amount
—
—
—
( 1,888,444 )
( 1,888,444 )
Net income
—
—
—
—
—
1,520,514
1,520,514
Balance – June 30, 2025 (unaudited)
690,000
69
6,333,333
633
—
( 6,550,123 )
( 6,549,421 )
Accretion for Class A ordinary shares to redemption amount
—
—
—
—
—
( 1,898,408 )
( 1,898,408 )
Net income
—
—
—
—
—
1,191,791
1,191,791
Balance – September 30, 2025 (unaudited)
690,000
$ 69
6,333,333
$ 633
$ —
$ ( 7,256,740 )
$ ( 7,256,038 )
FOR
THE PERIOD FROM SEPTEMBER 27, 2024 (INCEPTION) THROUGH SEPTEMBER 30, 2024
(UNAUDITED )
Class A
Ordinary Shares
Class B
Ordinary Shares
Additional
Paid-in
Accumulated
Total
Shareholders’
Shares
Amount
Shares
Amount
Capital
Deficit
Deficit
Balance – September 27, 2024 (inception)
—
$ —
—
$ —
$ —
$ —
$ —
Balance
—
$ —
—
$ —
$ —
$ —
$ —
Net loss
—
—
—
—
—
( 10,420 )
( 10,420 )
Net income (loss)
—
—
—
—
—
( 10,420 )
( 10,420 )
Balance – September 30, 2024
—
$ —
—
$ —
$ —
$ ( 10,420 )
$ ( 10,420 )
Balance
—
$ —
—
$ —
$ —
$ ( 10,420 )
$ ( 10,420 )
The
accompanying notes are an integral part of the unaudited condensed financial statements.
3
HENNESSY
CAPITAL INVESTMENT CORP. VII
CONDENSED
STATEMENTS OF CASH FLOWS
(UNAUDITED)
For
the Nine Months Ended
For
the Period from
September
27, 2024
(Inception)
Through
September
30, 2025
September
30, 2024
Cash flows from operating activities:
Net income (loss)
$ 3,730,312
$ ( 10,420 )
Adjustments to reconcile net income (loss) to net cash used in operating activities:
Interest earned on marketable securities held in Trust Account
( 5,446,141 )
—
Changes in operating assets and liabilities:
Prepaid expenses
( 10,525 )
—
Prepaid insurance
( 44,688 )
—
Accounts payable and accrued expenses
36,513
10,420
Deferred legal fees
585,000
—
Net cash used in operating activities
( 1,149,529 )
—
Cash flows from investing activities:
Investment of cash into Trust Account
( 190,000,000 )
—
Cash withdrawn from Trust Account for working capital purposes
239,525
—
Net cash used in investing activities
( 189,760,475 )
—
Cash flows from financing activities:
Proceeds from sale of Units, net of underwriting discounts paid
186,200,000
—
Proceeds from sale of Private Placement Units
6,900,000
—
Proceeds from promissory note - related party
33,203
—
Repayment of promissory note - related party
( 109,993 )
—
Payment of deferred offering costs
( 510,412 )
—
Net cash provided by financing activities
192,512,798
—
Net change in cash and cash equivalents
1,602,794
—
Cash and cash equivalents, beginning of the period
20,005
—
Cash and cash equivalents, end of the period
$ 1,622,799
$ —
Noncash investing and financing activities:
Offering costs included in accrued offering costs
$ 100,000
$ —
Deferred offering costs included in deferred legal fees
$ 150,000
$ —
Deferred underwriting fee payable
$ 7,600,000
$ —
Forfeiture of Founder Shares
$ 38
$ —
The
accompanying notes are an integral part of the unaudited condensed financial statements.
4
HENNESSY
CAPITAL INVESTMENT CORP. VII
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2025
(UNAUDITED)
NOTE
1 — ORGANIZATION AND BUSINESS OPERATIONS
Hennessy
Capital Investment Corp. VII (the “Company”) is a blank check company incorporated as a Cayman Islands exempted company on
September 27, 2024 . The Company was incorporated for the purpose of effecting a merger, share exchange, asset acquisition, share purchase,
reorganization, or similar business combination with one or more businesses (a “Business Combination”).
As
of September 30, 2025, the Company had not commenced any operations. All activity for the period from September 27, 2024 (inception)
through September 30, 2025, relates to the Company’s formation and the initial public offering (the “Initial Public Offering”),
as described below and, subsequent to the Initial Public Offering, identifying and completing a suitable Business Combination. The Company
will not generate any operating revenues until after the completion of its Business Combination, at the earliest. The Company generates
non-operating income in the form of interest income on investments from the proceeds derived from the Initial Public Offering.
The
registration statement for the Company’s Initial Public Offering was declared effective on January 16, 2025. On January 21, 2025,
the Company consummated the Initial Public Offering of 19,000,000 units (the “Units”), which includes the partial exercise
by the underwriters of their over-allotment option in the amount of 1,500,000 Units, at $ 10.00 per Unit, generating gross proceeds of
$ 190,000,000 , which is described in Note 3. Each Unit consists of one Class A ordinary share and one right to receive one-twelfth (1/12)
of one Class A ordinary share upon the consummation of its Business Combination (“Share Right”).
Simultaneously
with the closing of the Initial Public Offering, the Company consummated the sale of an aggregate of 690,000 private placement units
(the “Private Placement Units”) at a price of $ 10.00 per Private Placement Unit, generating gross proceeds of $ 6,900,000 ,
which is described in Note 4. Of the 690,000 Private Placement Units, 500,000 Private Placement Units were purchased by HC VII Sponsor
LLC, the Company’s sponsor (the “Sponsor”), and an aggregate of 190,000 Private Placement Units were purchased by the
underwriters of the Initial Public Offering (collectively, the “Underwriters”): Cohen & Company Capital Markets, a division
of J.V.B Financial Group, LLC ( 133,000 ); Clear Street LLC ( 28,500 ); and Loop Capital Markets LLC ( 28,500 ). The Private Placement Units
are identical to the Units sold in the Initial Public Offering, except that (i) the Private Placement Units (and the Class A ordinary
shares (the “private placement shares”) and Share Rights underlying the Private Placement Units and the Class A ordinary
shares issuable upon conversion of the Share Rights) may not be transferred, assigned or sold, subject to certain limited exceptions,
until 30 days after the completion of its Business Combination and (ii) the holders of the Private Placement Units are entitled to certain
registration rights in respect thereof (and with respect to the private placement shares and Share Rights underlying such Private Placement
Units and the Class A ordinary shares issuable upon conversion of the Share Rights).
Transaction
costs of the Initial Public Offering amounted to $ 12,656,782 , consisting of $ 3,800,000 of cash underwriting fee, $ 7,600,000 of deferred
underwriting fee and $ 1,256,782 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
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.
5
HENNESSY
CAPITAL INVESTMENT CORP. VII
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2025
(UNAUDITED)
Following
the closing of the Initial Public Offering on January 21, 2025, an amount of $ 190,000,000 ($ 10.00 per Unit) from the net proceeds of
the sale of the Units, and a portion of the net proceeds from the sale of the Private Placement Units, was placed in the trust account
(the “Trust Account”), located in the United States, with Odyssey Transfer and Trust Company acting as trustee. The funds
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, and/or
(ii) deposited in an interest-bearing demand deposit account at a U.S.-chartered commercial bank with consolidated assets of $ 50 billion
or more. 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 account until the earlier of consummation of the Company’s Business Combination or liquidation of the Company.
Except with respect to interest earned on the funds held in the Trust Account that may be released to the Company to fund its working
capital requirements, subject to an annual limit of 5.0 %, and to pay its taxes, other than excise taxes, if any, (“permitted withdrawals”)
and up to $ 100,000 of interest to pay dissolution expenses, 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 Business
Combination, (ii) the redemption of the Company’s Class A ordinary shares sold as part of the Units in the Initial Public Offering
(the “public shares”) if the Company is unable to complete its Business Combination within 24 months from the closing of
the Initial Public Offering or by such earlier liquidation date as the Company’s 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 its Business Combination or to redeem 100 % of the
Company’s public shares if the Company has not consummated its Business Combination within the Completion Window or (B) with respect
to any other provisions relating to shareholders’ rights or pre-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 its Business Combination either in connection with a general meeting called to approve its Business Combination or
by means of a tender offer. The decision as to whether the Company will seek shareholder approval of a proposed 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 a Business Combination, including interest earned on the funds held in the Trust Account (less
permitted withdrawals), divided by the number of then outstanding public shares, subject to the limitations.
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 its Business Combination. However, if the Company is unable
to complete its 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 the amount of 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.
6
HENNESSY
CAPITAL INVESTMENT CORP. VII
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2025
(UNAUDITED)
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 Class B ordinary shares of the Company (“founder shares”),
private placement shares and public shares in connection with the completion of its Business Combination; (ii) waive their redemption
rights with respect to their founder shares and private placement 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 its Business Combination or to redeem 100 % of the public shares if the Company has
not consummated its Business Combination within the Completion Window or (B) with respect to any other material provisions relating to
shareholders’ rights or pre-Business Combination activity; (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 its 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 its Business Combination within the Completion Window and to liquidating distributions
from assets outside the Trust Account; and (iv) vote any founder shares or 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, aside from shares
they may purchase in compliance with the requirements of Rule 14e-5 under the Securities Exchange Act of 1934, as amended (the “Exchange
Act”), which would not be voted in favor of approving a Business Combination) in favor of a Business Combination.
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.
Liquidity
and Capital Resources
As
of September 30, 2025, the Company had cash and cash equivalents of $ 1,622,799 and working capital of $ 1,708,541 . Further, the Company
has incurred and expects to continue to incur significant costs in pursuit of its acquisition plans. In connection with the Company’s
assessment of going concern considerations in accordance with Accounting Standards Codification 205-40, “Going Concern,”
as of September 30, 2025, the Company has sufficient funds for the working capital needs of the Company until a minimum of one year from
the date of issuance of these unaudited condensed financial statements.
7
HENNESSY
CAPITAL INVESTMENT CORP. VII
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2025
(UNAUDITED)
NOTE
2 — 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 promulgated under the Securities Act. Certain information or footnote disclosures normally included
in unaudited condensed financial statements prepared in accordance with GAAP have been condensed or omitted, pursuant to the rules and
regulations of the U.S. Securities and Exchange Commission (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 Annual Report on Form 10-K
for the year ended December 31, 2024 as filed with the SEC on March 31, 2025. The interim results for the three and nine months ended
September 30, 2025 are not necessarily indicative of the results to be expected for the year ending December 31, 2025 or for any other
future periods.
Emerging
Growth Company
The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart Our
Business Startups Act of 2012, (the “JOBS Act”), and it may take advantage of certain exemptions from various reporting requirements
that are applicable to other public companies that are not emerging growth companies including, but not limited to, not being required
to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act, reduced disclosure obligations regarding
executive compensation in its periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory
vote on executive compensation and shareholder approval of any golden parachute payments not previously approved.
Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting
standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do
not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting
standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements
that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of
such extended transition period which means that when a standard is issued or revised and it has different application dates for public
or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies
adopt the new or revised standard. This may make comparison of the Company’s 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 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 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
HENNESSY
CAPITAL INVESTMENT CORP. VII
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2025
(UNAUDITED)
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 $ 1,622,799 and $ 20,005 in cash and had no cash equivalents as of September 30, 2025 and December 31, 2024, respectively.
Marketable
Securities Held in Trust Account
As
of September 30, 2025 the assets held in the Trust Account amounted to $ 195,206,616 . The Company classifies its U.S. Treasury and equivalent
securities as held to maturity in accordance with ASC Topic 320, “Investments - Debt and Equity Securities.” Held-to-maturity
securities are those securities which the Company has the ability and intent to hold until maturity. Held-to-maturity treasury securities
are recorded at amortized cost on the accompanying balance sheets and adjusted for the amortization or accretion of premiums or discounts.
When the Company’s investments held in the Trust Account are comprised of money market securities, the investments are classified
as trading securities. Gains and losses resulting from the change in fair value of these securities are included in interest earned on
marketable securities held in the Trust Account in the accompanying condensed statements of operations. The estimated fair values of
investments held in the Trust Account are determined using available market information.
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.” 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, on January
21, 2025, from the Units between Class A ordinary shares and Share Rights, using the residual method by allocating Initial Public Offering
proceeds first to assigned value of the Share Rights and then to the Class A ordinary shares. Offering costs allocated to the Class A
ordinary shares subject to possible redemption were charged to temporary equity and offering costs allocated to the Share Rights included
in the Units and Private Placement Units were charged to shareholders’ deficit because the Share Rights included in the Units and
Private Placement Units, after management’s evaluation, were accounted for under equity treatment. As of September 30, 2025 and
December 31, 2024 the Company has $ 0 and $ 952,432 , respectively, in deferred offering costs as recorded on the accompanying balance sheets.
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 balance sheets, 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 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. The Company recognizes accrued interest and penalties related to unrecognized
tax benefits as income tax expense. As of September 30, 2025 and December 31, 2024, 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.
9
HENNESSY
CAPITAL INVESTMENT CORP. VII
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2025
(UNAUDITED)
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.
Share
Rights
The
Company accounted for the Share 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 Share Rights under equity treatment at its assigned values.
Class
A Ordinary Shares Subject to Possible Redemption
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 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 September 30, 2025, 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 balance sheet. As of December 31, 2024,
there were no Class A ordinary shares subject to possible redemption. As of September 30, 2025, the Class A ordinary shares subject to
possible redemption reflected in the balance sheet are reconciled in the following table:
SCHEDULE OF CLASS A ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION
Gross proceeds
$ 190,000,000
Less:
Proceeds allocated to Share Rights
( 1,577,000 )
Class A ordinary shares issuance costs
( 12,508,055 )
Plus:
Remeasurement of carrying value to redemption value
15,504,819
Class A ordinary shares subject to possible redemption, March 31, 2025
191,419,764
Plus:
Remeasurement of carrying value to redemption value
1,888,444
Class A ordinary shares subject to possible redemption, June 30, 2025
193,308,208
Plus:
Remeasurement of carrying value to redemption value
1,898,408
Class A ordinary shares subject to possible redemption, September 30, 2025
$ 195,206,616
Net
Income (loss) Per Ordinary Share
Net
income (loss) per ordinary share is computed by dividing net income (loss) by the weighted average number of ordinary shares outstanding
during the period, excluding ordinary shares subject to forfeiture, through the date of the Initial Public Offering. At September 30,
2025, the Company did not have any dilutive securities and other contracts that could, potentially, be exercised or converted into ordinary
shares and then share in the earnings of the Company. As a result, diluted income per ordinary share is the same as basic income per
ordinary share for the periods presented.
The
following table reflects the calculation of basic and diluted net income per ordinary share (in dollars, except per share amounts):
SCHEDULE OF CALCULATION OF BASIC AND DILUTED NET INCOME PER ORDINARY SHARE
Class A
Class A
Class B
Class A
Class A
Class B
For the Three Months Ended September 30, 2025
For the Nine Months Ended September 30, 2025
Redeemable
Non-Redeemable
Redeemable
Non-Redeemable
Class A
Class A
Class B
Class A
Class A
Class B
Basic and diluted net income per ordinary share
Numerator:
Allocation of net income
$ 1,001,256
$ 36,362
$ 333,752
$ 2,802,319
$ 101,769
$ 1,005,803
Denominator:
Basic and diluted weighted average shares outstanding
19,000,000
690,000
6,333,333
17,538,462
636,923
6,294,871
Basic and diluted net income per ordinary share
$ 0.05
$ 0.05
$ 0.05
$ 0.15
$ 0.15
$ 0.15
10
HENNESSY
CAPITAL INVESTMENT CORP. VII
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2025
(UNAUDITED)
Share-Based
Compensation
The
Company records share-based compensation in accordance with FASB ASC Topic 718, “Compensation-Share Compensation” (“ASC
718”), guidance to account for its share-based compensation. It defines a fair value-based method of accounting for an employee
share option or similar equity instrument. The Company recognizes all forms of share-based payments at their fair value on the grant
date, which are based on the estimated number of awards that are ultimately expected to vest. Share-based payments are valued using a
Black-Scholes option pricing model. Grants of share-based payment awards issued to non-employees for services rendered have been recorded
at the fair value of the share-based payment, which is the more readily determinable value. The grants are amortized on a straight-line
basis over the requisite service periods, which is generally the vesting period. If an award is granted, but vesting does not occur,
any previously recognized compensation cost is reversed in the period related to the termination of service. Share-based compensation
expenses are included in costs and operating expenses depending on the nature of the services provided in the condensed statements of
operations.
Recent
Accounting Standards
Management
does not believe that any recently issued, but not yet 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 January 21, 2025, the Company sold 19,000,000 Units, which includes the partial exercise by the Underwriters
of their over-allotment option in the amount of 1,500,000 Units, at a purchase price of $ 10.00 per Unit. Each Unit consists of one Class
A ordinary share and one Share Right entitling the holder thereof to receive one-twelfth (1/12) of one Class A ordinary share upon the
consummation of a Business Combination.
NOTE
4 — PRIVATE PLACEMENT
Simultaneously
with the closing of the Initial Public Offering, the Sponsor and the Underwriters purchased an aggregate of 690,000 Private Placement
Units, each Private Placement Unit consisting of one Class A ordinary share and one Share Right to receive one-twelfth (1/12) of one
Class A ordinary share upon the consummation of a Business Combination , at a price of $ 10.00 per Private Placement Unit, or $ 6,900,000
in the aggregate, in a private placement. Of the 690,000 Private Placement Units, 500,000 Private Placement Units were purchased by the
Sponsor, and an aggregate of 190,000 Private Placement Units were purchased by the Underwriters: Cohen & Company Capital Markets
( 133,000 ); Clear Street LLC ( 28,500 ); and Loop Capital Markets LLC ( 28,500 ).
The
Private Placement Units are identical to the Units sold in the Initial Public Offering except that, (i) so long as they are held by the
Sponsor, the Underwriters or their permitted transferees, the Private Placement Units (including the private placement shares and Share
Rights underlying the Private Placement Units and the Class A ordinary shares issuable upon conversion of the Share Rights) may not,
subject to certain limited exceptions, be transferred, assigned or sold by the holders until 30 days after the completion of a Business
Combination and (ii) the holders of Private Placement Units are entitled to certain registration rights in respect thereof (and with
respect to the private placement shares and Share Rights underlying such Private Placement Units and the Class A ordinary shares issuable
upon conversion of the Share Rights).
11
HENNESSY
CAPITAL INVESTMENT CORP. VII
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2025
(UNAUDITED)
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, private placement shares and public shares in
connection with the completion of a Business Combination; (ii) waive their redemption rights with respect to their founder shares and
private placement 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 its Business Combination or to redeem 100 % of the public shares if the Company has not consummated a Business Combination within
the Completion Window or (B) with respect to any other material provisions relating to shareholders’ rights or pre-Business Combination
activity; (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 its 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 its
Business Combination within the Completion Window and to liquidating distributions from assets outside the Trust Account; and (iv) vote
any founder shares or 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, aside from shares they may purchase in compliance with the requirements
of Rule 14e-5 under the Exchange Act, which would not be voted in favor of approving a Business Combination) in favor of a Business Combination.
NOTE
5 — RELATED PARTY TRANSACTIONS
Founder
Shares
On
October 8, 2024, the Sponsor made a capital contribution of $ 25,000 , or approximately $ 0.004 per share, for which the Company issued
5,750,000 founder shares to the Sponsor. On January 10, 2025, the Company issued an additional 958,333 founder shares (up to 125,000
shares of which were subject to forfeiture depending on the extent to which the Underwriters’ over-allotment option is exercised)
for no additional consideration, resulting in the Sponsor holding a total of 6,708,333 founder shares (up to 875,000 of which are subject
to forfeiture by the holders thereof depending on the extent to which the Underwriters’ option to purchase additional Units is
exercised). All share and per share data have been retrospectively presented. On January 21, 2025, the Underwriters partially exercised
their over-allotment option and forfeited the unexercised balance. As a result of the partial exercise and the subsequent forfeiture
of the over-allotment option by the Underwriters, 500,000 founder shares are no longer subject to forfeiture and 375,000 founder shares
were forfeited, resulting in the Sponsor (after giving effect to the founder share transfers described below) holding 5,203,333 founder
shares.
On
December 1, 2024 and January 1, 2025, the Sponsor transferred 250,000 and 750,000 founder shares to each of Nicholas Geeza, the Company’s
Executive Vice President, Chief Financial Officer (“CFO”) and Secretary, and Thomas Hennessy, the Company’s President
and Chief Operating Officer (“COO”), respectively. The founder shares were transferred for total consideration of $ 0.004
per share, or $ 1,000 and $ 3,000 , respectively, due to the Sponsor. On December 19, 2024, the Sponsor transferred an aggregate of 130,000
founder shares to its independent directors, for total consideration of $ 0.004 per share, or $ 520 , due to the Sponsor. The founder shares
are automatically forfeited back to the Sponsor if the holder of such founder shares is no longer providing services to the Company prior
to its Business Combination. The sale of the founder shares to the Company’s CFO, COO, and its independent directors, are 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 fair value of the 1,130,000 shares granted
to the Company’s CFO, COO, and its independent directors were $ 1,118,700 , or $ 0.99 per share. The founder shares were granted subject
to a performance condition (i.e., providing services through the Company’s Business Combination). Compensation expense related
to the founder shares is recognized only when the performance condition is probable of occurrence under the applicable accounting literature
in this circumstance.
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) 180 days after the completion of the Company’s Business
Combination or (ii) the date on which the Company completes a liquidation, merger, share exchange or other similar transaction after
its 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”).
12
HENNESSY
CAPITAL INVESTMENT CORP. VII
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2025
(UNAUDITED)
Promissory
Note — Related Party
The
Sponsor agreed to loan the Company an aggregate of up to $ 250,000 to be used for a portion of the expenses of the Initial Public Offering
(the “Promissory Note”). The Promissory Note is non-interest bearing, unsecured and due at the earlier of March 31, 2025
or the closing of the Initial Public Offering. During the year ended December 31, 2024, the Company had borrowed $ 76,790 under the Promissory
Note. On January 21, 2025, the Company repaid the total outstanding balance of the Promissory Note amounting to $ 109,994 . As of September
30, 2025 and December 31, 2024, the Company had $ 0 and $ 76,790 , respectively, outstanding balance under the Promissory Note. No further
borrowings are available under the Promissory Note.
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 $ 2,500,000 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 September 30, 2025 and December 31, 2024, no such Working Capital Loans were outstanding.
Administrative
Services Agreement and Payments to Officer and Consultants
The
Company entered into an agreement with the Sponsor, commencing on January 17, 2025 through the earlier of the Company’s consummation
of a Business Combination and its liquidation, to pay an aggregate of $ 15,000 per month for office space, utilities, and secretarial
and administrative support services, which amount increased to $ 25,000 per month beginning September 1, 2025. For the three and nine
months ended September 30, 2025, the Company incurred and paid $ 55,000 and $ 137,258 administrative services fees, respectively.
The Company entered into an agreement with the CFO, commencing on January
17, 2025, to pay an aggregate of $ 10,000 per month for services prior to the consummation of the Company’s Business Combination
or until the Company’s liquidation. For the three and nine months ended September 30, 2025, the Company incurred $ 30,000 and $ 84,839 ,
respectively, under this agreement with the CFO and are included in accounts payable and accrued expenses on the balance sheet as of September
30, 2025. The Company has agreed to pay consulting and advisory fees of $ 11,000 per month, with a discretionary annual bonus of up to
$ 25,000 , to an affiliate of the Sponsor for services related to the execution and consummation of a Business Combination, which payments
commenced in September 2025. An aggregate of approximately $ 9,068 was charged to operations for the
three months and nine months ended September 30, 2025 for such consulting and advisory services. In addition, in January
2025, the Company began to compensate a Vice President of the Company $ 16,500 per month, with a discretionary annual bonus of up to $ 165,000 ,
for her services. An aggregate of approximately $ 44,406 and $ 136,771 , respectively, was charged to operations for the three months
and nine months ended September 30, 2025, respectively, for such services.
13
HENNESSY
CAPITAL INVESTMENT CORP. VII
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 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, the Israel-Hamas war and the conflict between Israel and Iran, as well as recent developments to U.S.
tariff policies. In response to the ongoing Russia-Ukraine conflict, the North Atlantic Treaty Organization (“NATO”) deployed
additional military forces to eastern Europe, and the U.S., 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 (“SWIFT”) 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, the Israel-Hamas war, the conflict
between Israel and Iran 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 war, and the conflict between Israel and Iran and subsequent sanctions
or related actions or the ongoing trade and tariff policy changes by the U.S. or other countries could adversely affect the Company’s
search for a Business Combination and any target business with which the Company may ultimately consummate a Business Combination.
Registration
Rights
The
holders of the founder shares, Private Placement Units and the private placement shares and Share Rights underlying such Private Placement
Units and any Private Placement Units 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 its Business Combination. 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 a 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 2,625,000 Units to cover
over-allotments, if any. On January 21, 2025, the Underwriters partially exercised their over-allotment option in the amount of 1,500,000
Units and forfeited the remaining unexercised balance of 1,125,000 Units.
The
Underwriters were entitled to a cash underwriting discount of $ 0.20 per Unit, or $ 3,800,000 in the aggregate, paid to the Underwriters
in cash at the closing of the Initial Public Offering. Additionally, the Underwriters are entitled to a deferred underwriting discount
of up to $ 0.40 per Unit, or up to $ 7,600,000 in the aggregate (subject to reduction based on the funds remaining in the Trust Account
after giving effect to the public shares that are redeemed in connection with the Company’s Business Combination), payable to the
Underwriters for deferred underwriting commissions on amounts remaining in the Trust Account after all redemptions by public shareholders
have been met. The deferred underwriting discount will become payable to the Underwriters from the amounts held in the Trust Account
solely in the event the Company completes its Business Combination.
14
HENNESSY
CAPITAL INVESTMENT CORP. VII
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2025
(UNAUDITED)
Deferred
Legal Fees
As
of September 30, 2025, the Company had a total deferred legal fee of $ 1,185,000 , of which $ 585,000 was related to general matters and
$ 600,000 was related to the Initial Public Offering and charged to offering costs, all of which is to be paid to the Company’s
legal advisors upon consummation of its Business Combination. As of December 31, 2024, the Company had a total deferred legal fee of
$ 450,000 , all of which was related to the Initial Public Offering and charged to offering costs. As the settlement or liquidation of
amounts of deferred legal fees are not reasonably expected to require the use of current assets or require the creation of current liabilities,
the amount is classified as a non-current liability in the accompanying balance sheets as of September 30, 2025 and December 31, 2024.
NOTE
7 — SHAREHOLDERS’ DEFICIT
Preference
Shares — The Company is authorized to issue a total of 1,000,000 preference shares at par value of $ 0.0001 each. As of
September 30, 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 200,000,000 Class A ordinary shares at par value of $ 0.0001
each. As of September 30, 2025 and December 31, 2024, there were 690,000 and 0 Class A ordinary shares issued or outstanding, respectively,
excluding the 19,000,000 Class A ordinary shares subject to possible redemption as of September 30, 2025.
Class
B Ordinary Shares — The Company is authorized to issue a total of 20,000,000 Class B ordinary shares at par value of $ 0.0001
each. On October 8, 2024, the Sponsor made a capital contribution of $ 25,000 , or approximately $ 0.004 per share, for which the Company
issued 5,750,000 founder shares to the Sponsor. On January 10, 2025, the Company issued an additional 958,333 founder shares (up to 125,000
shares of which are subject to forfeiture depending on the extent to which the Underwriters’ over-allotment option was exercised)
for no additional consideration, resulting in the Sponsor holding a total of 6,708,333 founder shares (up to 875,000 of which were subject
to forfeiture by the holders thereof depending on the extent to which the Underwriters’ option to purchase additional units was
exercised). On January 21, 2025, the underwriters partially exercised their over-allotment option in the amount of 1,500,000 Units and
forfeited the remaining unexercised balance of 1,125,000 Units, resulting in the forfeiture of 375,000 founder shares. As of September
30, 2025 and December 31, 2024, there were 6,333,333 and 6,708,333 Class B ordinary shares issued or outstanding, respectively.
The
founder shares will automatically convert into Class A ordinary shares concurrently with or immediately following the consummation of
a 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 the Initial Public Offering and related to or in connection with the closing of a 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 a Business Combination (excluding any shares or equity-linked
securities issued, or to be issued, to any seller in a Business Combination and any private placement-equivalent shares 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 a Business Combination; provided that such conversion
of founder shares will never occur on a less than one-for-one basis.
15
HENNESSY
CAPITAL INVESTMENT CORP. VII
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2025
(UNAUDITED)
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 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 a 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 a 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.
Share
Rights — Except in cases where the Company is not the surviving company in a Business Combination, each holder of a Share
Right will automatically receive one-twelfth (1/12) of one Class A ordinary share upon consummation of its Business Combination. The
Company will not issue fractional shares in connection with an exchange of Share 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 its Business Combination, each holder of a Share Right will be required to affirmatively
convert his, her or its Share Rights in order to receive the one-twelfth (1/12) of one Class A ordinary share underlying each Share Right
upon consummation of its Business Combination. If the Company is unable to complete its 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 Share Rights will not receive
any of such funds for their Share Rights and the Share 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.
16
HENNESSY
CAPITAL INVESTMENT CORP. VII
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2025
(UNAUDITED)
At
September 30, 2025, assets held in the Trust Account were comprised of $ 195,206,616 in a money market account. At December 31, 2024,
there were no assets held in the Trust Account. The Company has not withdrawn any interest income from the Trust Account.
The
following table presents information about the Company’s assets that are measured at fair value, and indicates the fair value hierarchy
of the valuation inputs the Company utilized to determine such fair value:
SCHEDULE OF ASSETS MEASURED AT FAIR VALUE
Level
September 30, 2025
Assets:
Marketable securities held in Trust Account
1
$ 195,206,616
The
fair value of the Share Rights as of January 21, 2025 issued in the Initial Public Offering was $ 1,577,000 , or $ 0.083 per Share Right.
The Share 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 Share
Rights issued in the Initial Public Offering:
SCHEDULE OF FAIR VALUE ASSUMPTIONS USED IN VALUATION OF SHARE RIGHTS
January 21, 2025
Underlying share price
$ 9.91
Pre-adjusted value per share right
$ 0.83
Market adjustment (1)
10.0 %
Fair Value per share right
$ 0.083
Valuation of share rights issued
$ 0.083
(1)
Market
adjustment reflects additional factors not fully captured by low volatility selection, which may include likelihood of a Business
Combination occurring, market perception of lack of available or suitable targets, or possible post-acquisition decline of stock
price prior to beginning of the exercise period. The adjustment is determined by comparing traded right prices to simulated model
outputs. The market adjustment was determined by calibrating traded Share Rights prices as of the valuation dates.
NOTE
9 — SEGMENT REPORTING
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
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 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 there is only one reportable segment.
17
HENNESSY
CAPITAL INVESTMENT CORP. VII
NOTES
TO CONDENSED FINANCIAL STATEMENTS
SEPTEMBER
30, 2025
(UNAUDITED)
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 statements of operations as net income or loss. The measure of segment assets is reported on the balance sheets as total assets.
When evaluating the Company’s performance and making key decisions regarding resource allocation, the CODM reviews the below key
metric included in net income or loss:
SCHEDULE OF SEGMENT
September 30, 2025
December
31, 2024
Cash and cash equivalents
$ 1,622,799
$ 20,005
Marketable securities held in Trust Account
$ 195,206,616
$ —
For
the
Three
Months
Ended
September 30, 2025
For
the
Nine
Months
Ended
September 30, 2025
For
the Period from
September
27, 2024
(inception)
through
September 30, 2024
General and administrative costs
$ 819,219
$ 1,757,164
$ 10,420
Interest earned on marketable securities held in Trust Account
$ 1,997,672
$ 5,446,141
$ —
The
CODM reviews interest earned on the Trust Account to measure and monitor shareholder value and determine the most effective strategy
of investment with the Trust Account funds while maintaining compliance with the trust agreement. 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. General and administrative costs, as reported
on the condensed statements of operations, are the significant segment expenses provided to the CODM on a regular basis.
All
other segment items included in net income or loss are reported on the condensed statements of operations and described within their
respective disclosures.
NOTE
10 — 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. The Company has concluded that all such events and transactions that would require adjustment or disclosure
in the unaudited condensed financial statements have been recognized or disclosed, which include the following:
On
October 22, 2025, the Company, Solis Merger Sub LLC, a Delaware limited liability company and a direct wholly-owned subsidiary of the
Company (“Merger Sub”), and ONE Nuclear Energy LLC, a Delaware limited liability company (the “ONE Nuclear”),
entered into a business combination agreement (the “Business Combination Agreement”) that contemplates a $ 1.0 billion equity
valuation of ONE Nuclear and an all-stock combination transaction (the “Proposed Business Combination). ONE Nuclear is an independent
developer of large-scale energy solutions powered by natural gas and advanced nuclear small modular reactor (SMR) technologies.
Pursuant
to the Business Combination Agreement, the parties thereto will enter into a business combination transaction by which, among other things,
(i) the Company will transfer by way of continuation and deregistration to and domesticate as a Delaware corporation (the “Domestication”)
and (ii) Merger Sub will merge with and into ONE Nuclear (the “Merger”), with ONE Nuclear being the surviving entity of the
Merger and becoming a direct, wholly-owned subsidiary of the Company. Upon closing of the Merger (the “Closing,” and the
date on which the Closing occurs, the “Closing Date”), ONE Nuclear will become a direct, wholly-owned subsidiary of the Company,
and the Company will be a publicly traded company operating under the name “ONE Nuclear.” Following the Closing, the Company’s
shares of common stock following the Domestication (“Common Stock”) are expected to trade on Nasdaq under the ticker symbol
“ONEN.”
The
Closing will occur no later than the third business day following the satisfaction or waiver of all of the closing conditions, or at
such other time or in such other manner as agreed upon by the Company and ONE Nuclear in writing.
The
obligations of the parties to consummate the Merger and the other transactions contemplated by the Business Combination Agreement (collectively,
the “Transactions”) are subject to the satisfaction or waiver (where permissible) at or prior to the Closing of customary
closing conditions set forth in the Business Combination Agreement, including: (i) approval of the Transactions by the shareholders of
the Company and the equityholders of ONE Nuclear; (ii) the registration statement on Form S-4 (the “Registration Statement”)
having become effective under the Securities Act of 1933, as amended (the “Securities Act”); (iii) the Company’s shares
of Common Stock to be issued in connection with the Transactions will be conditionally approved for listing upon the Closing on Nasdaq
subject to any requirement to have a sufficient number of round lot holders of Common Stock; (iv) no governmental authority of competent
jurisdiction will have enacted, issued, promulgated, enforced or entered any law or governmental order that is then in effect that makes
the Merger illegal or otherwise prevents or prohibits the Closing; (v) no Purchaser Material Adverse Effect or Company Material Adverse
Effect (each as defined in the Business Combination Agreement) will have occurred since the date of the Business Combination Agreement
that is continuing; and (vi) the Domestication will have been completed. There is no minimum cash condition or financing condition to
Closing.
Unless
specifically stated, this Quarterly Report on Form 10-Q does not give effect to the proposed Transactions and does not contain the risks
associated with the proposed Transactions. Such risks and effects relating to the proposed Transactions will be included in a Registration
Statement on Form S-4 that the Company intends to file with the SEC relating to the Proposed Business Combination.
For
more information about the Proposed Business Combination and the Business Combination Agreement, see the Company’s Current Report
on Form 8-K filed with the SEC on October 23, 2025.
18
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.