Item 7. Management’s Discussion and Analysis
Item
7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The
following discussion and analysis of the Company’s financial condition and results of operations should be read in conjunction
with our audited financial statements and the notes related thereto which are included in “Item 8. Financial Statements and Supplementary
Data” of this Annual Report on Form 10-K. Certain information contained in the discussion and analysis set forth below includes
forward-looking statements. Our actual results may differ materially from those anticipated in these forward-looking statements as a
result of many factors, including those set forth under “Special Note Regarding Forward-Looking Statements,” “Item
1A. Risk Factors” and elsewhere in this Annual Report on Form 10-K.
Forward
Looking Statements
All
statements other than statements of historical fact included in this Form 10-K including, without limitation, statements under “Management’s
Discussion and Analysis of Financial Condition and Results of Operations” regarding the Company’s financial position, business
strategy and the plans and objectives of management for future operations, are forward-looking statements. When used in this Form 10-K,
words such as “anticipate,” “believe,” “estimate,” “expect,” “intend” and
similar expressions, as they relate to us or the Company’s management, identify forward-looking statements. Such forward-looking
statements are based on the beliefs of management, as well as assumptions made by, and information currently available to, the Company’s
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.
The
following discussion and analysis of our financial condition and results of operations should be read in conjunction with the financial
statements and the notes thereto contained elsewhere in this Form 10-K. Certain information contained in the discussion and analysis
set forth below includes forward-looking statements that involve risks and uncertainties.
Overview
We
are a blank check company incorporated in the Cayman Islands on April 16, 2025 formed for the purpose of effecting a merger, share exchange,
asset acquisition, share purchase, reorganization or other similar business combination with one or more businesses. We intend to effectuate
our initial business combination using cash from the proceeds of the Initial Public Offering and the private placement, the proceeds
of the sale of our shares in connection with our initial business combination (pursuant to forward purchase agreements or backstop agreements
we may enter into following the consummation of the Initial Public Offering or otherwise), shares issued to the owners of the target,
debt issued to bank or other lenders or the owners of the target, other securities issuances, or a combination of the foregoing.
The
issuance of additional shares in connection with an initial business combination to the owners of the target or other investors:
●
may
significantly dilute the equity interest of investors in the Initial Public Offering, which dilution would increase if the anti-dilution
provisions in the Class B ordinary shares resulted in the issuance of Class A ordinary shares on a greater than one-to-one basis
upon conversion of the Class B ordinary shares;
●
may
subordinate the rights of holders of Class A ordinary shares if preference shares are issued with rights senior to those afforded
our Class A ordinary shares;
●
could
cause a change in control if a substantial number of our Class A ordinary shares are issued, which may affect, among other things,
our ability to use our net operating loss carry forwards, if any, and could result in the resignation or removal of our present officers
and directors;
●
may
have the effect of delaying or preventing a change of control of us by diluting the share ownership or voting rights of a person
seeking to obtain control of us; and
●
may
adversely affect prevailing market prices for our Units, Class A ordinary shares and/or Public Warrants.
Similarly,
if we issue debt securities or otherwise incur significant debt to banks or other lenders or the owners of a target, it could result
in:
●
default
and foreclosure on our assets if our operating revenues after an initial business combination are insufficient to repay our debt
obligations;
●
acceleration
of our obligations to repay the indebtedness even if we make all principal and interest payments when due if we breach certain covenants
that require the maintenance of certain financial ratios or reserves without a waiver or renegotiation of that covenant;
●
our
immediate payment of all principal and accrued interest, if any, if the debt security is payable on demand;
●
our
inability to obtain necessary additional financing if the debt security contains covenants restricting our ability to obtain such
financing while the debt security is outstanding;
52
Table of Contents
●
using
a substantial portion of our cash flow to pay principal and interest on our debt, which will reduce the funds available for expenses,
capital expenditures, acquisitions and other general corporate purposes;
●
limitations
on our flexibility in planning for and reacting to changes in our business and in the industry in which we operate;
●
increased
vulnerability to adverse changes in general economic, industry and competitive conditions and adverse changes in government regulation;
and
●
limitations
on our ability to borrow additional amounts for expenses, capital expenditures, acquisitions, debt service requirements, execution
of our strategy and other purposes and other disadvantages compared to our competitors who have less debt.
We
expect to continue to incur significant costs in the pursuit of our acquisition plans. We cannot assure you that our plans to complete
a business combination will be successful.
Results
of Operations
We
have neither engaged in any operations nor generated any revenues to date. Our only activities April 16, 2025 (inception) through December
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. Subsequent to the Initial Public Offering, we generate non-operating income in the form of interest income on marketable
securities held in the Trust Account. We incur expenses as a result of being a public company (for legal, financial reporting, accounting
and auditing compliance), as well as for due diligence expenses.
For
the period from April 16, 2025 (inception) through December 31, 2025, we had a net income $3,148,918, which consisted of interest earned
on marketable securities held in the Trust Account of $3,610,896, offset by general and administrative costs of $461,978.
Liquidity,
Capital Resources and Going Concern
Our
liquidity needs have been satisfied prior to the completion of the Initial Public Offering through receipt of a $25,000 capital contribution
from our Sponsor in exchange for the issuance of the Founder Shares to our Sponsor and up to $400,000 from a promissory note (the “Promissory
Note”) issued by the Company to the Sponsor on April 16, 2025. The Promissory Note was non-interest bearing and unsecured. The
Promissory Note was due at the earlier of December 31, 2025 or the closing of the Initial Public Offering and was anticipated to be repaid
upon completion of the Initial Public Offering out of the $680,000 of offering proceeds that was allocated for the payment of offering
expenses other than underwriting commissions. On August 13, 2025, the Promissory Note was repaid in full.
On
August 13, 2025, the Company 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. Simultaneously
with the closing of the Initial Public Offering, the Company consummated the sale of 660,000 Private Placement Units at a price of $10.00
per Private Placement Unit, in a private placement to the Sponsor and Jefferies, generating gross proceeds of $6,600,000. Of those 660,000
Private Placement Units, the Sponsor purchased 372,500 Private Placement Units, and Jefferies purchased 287,500 Private Placement Units.
Following
the closing of the Initial Public Offering and the private placement, a total of $230,000,000 was placed in the Trust Account. We incurred
$14,440,234, consisting of $4,600,000 of cash underwriting fee, $9,200,000 of deferred underwriting fee, and $640,234 of other offering
costs.
For
the period from April 16, 2025 (inception) through December 31, 2025, cash used in operating activities was $506,860. Net income of $3,148,918
was affected by payment of operating expenses through issuance of Class B ordinary shares of $25,000, payment of general and administrative
costs through promissory note related party of $2,550, and interest earned on marketable securities held in the Trust Account of $3,610,896.
Changes in operating assets and liabilities used $72,432 of cash for operating activities.
As
of December 31, 2025, we had marketable securities held in the Trust Account of $233,610,896 (including $3,610,896 of interest income)
consisting of cash and U.S. Treasury Bills with a maturity of 185 days or less. We may withdraw interest earned on the funds held in
the Trust Account to pay our taxes, if any (other than excise or similar taxes). We intend to use substantially all of the funds held
in the Trust Account, including any amounts representing interest earned on the Trust Account (excluding deferred underwriting commissions),
to complete our business combination. To the extent that our equity 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.
53
Table of Contents
The
remaining proceeds from the Initial Public Offering and the private placement are held outside the Trust Account, in the cash operating
account amounting to $900,356. Such funds are being used primarily to enable us to identify a target and to negotiate and consummate
our initial business combination.
In
connection with the Company’s assessment of going concern considerations in accordance with ASC 205-40, “Going Concern,”
as of December 31, 2025, the Company may need to raise additional capital through loans or additional investments from its Sponsor, shareholders,
officers, directors, or third parties. We do not believe we will need to raise additional funds in order to meet the expenditures required
for operating our business prior to our initial business combination. However, if our estimates of the costs of identifying a target
business, undertaking in-depth due diligence and negotiating an initial 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 initial business combination. In order to fund
working capital deficiencies or finance transaction costs in connection with an intended initial business combination, the Sponsor or
an affiliate of the Sponsor or certain of our officers and directors may, but are not obligated to, loan us funds as may be required.
If we complete our initial business combination, we would repay such loaned amounts. In the event that our initial 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 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 terms of such loans, if any, have
not been determined and no written agreements exist with respect to such loans. Prior to the completion of our initial business combination,
we do not expect to seek loans from parties other than the Sponsor or an affiliate of the Sponsor as we do not believe third parties
will be willing to loan such funds and provide a waiver against any and all rights to seek access to funds in our Trust Account.
We
expect our primary liquidity requirements during that period to include approximately $200,000 for legal, accounting, due diligence,
travel and other expenses in connection with any business combinations; $100,000 for legal and accounting fees related to regulatory
reporting obligations; $75,000 for consulting, travel and miscellaneous expenses incurred during the search for an initial business combination
target; $320,000 for D&O insurance premiums; and $81,000 for Nasdaq continued listing fees. We will also pay our Sponsor for office
space, secretarial and administrative services provided to us in the amount of $20,000 per month ($480,000 over a 24 month period) (which
payments will be accelerated if we consummate our initial business combination prior to the end of our 24-month term, or $480,000
in the aggregate).
These
amounts are estimates and may differ materially from our actual expenses. In addition, we could use a portion of the funds not being
placed in trust to pay commitment fees for financing, fees to consultants to assist us with our search for a target business or as a
down payment or to fund a “no-shop” provision (a provision designed to keep target businesses from “shopping”
around for transactions with other companies or investors on terms more favorable to such target businesses) with respect to a particular
proposed business combination, although we do not have any current intention to do so. If we entered into an agreement where we paid
for the right to receive exclusivity from a target business, the amount that would be used as a down payment or to fund a “no-shop”
provision would be determined based on the terms of the specific business combination and the amount of our available funds at the time.
Our forfeiture of such funds (whether as a result of our breach or otherwise) could result in our not having sufficient funds to continue
searching for, or conducting due diligence with respect to, prospective target businesses.
Moreover,
we may need to obtain additional financing to complete our initial business combination, either because the transaction requires more
cash than is available from the proceeds held in our Trust Account or because we become obligated to redeem a significant number of our
Public Shares upon completion of the business combination, in which case we may issue additional securities or incur debt in connection
with such business combination. In addition, we intend to target businesses with enterprise values that are greater than we could acquire
with the net proceeds of the Initial Public Offering and the sale of the Private Placement Units, and, as a result, if the cash portion
of the purchase price exceeds the amount available from the Trust Account, net of amounts needed to satisfy any redemptions by public
shareholders, we may be required to seek additional financing to complete such proposed initial business combination. We may also obtain
financing prior to the closing of our initial business combination to fund our working capital needs and transaction costs in connection
with our search for and completion of our initial business combination. There is no limitation on our ability to raise funds through
the issuance of equity or equity-linked securities or through loans, advances or other indebtedness in connection with our initial business
combination, including pursuant to forward purchase agreements or backstop agreements we may enter into following consummation of the
Initial Public Offering. Subject to compliance with applicable securities laws, we would only complete such financing simultaneously
with the completion of our initial business combination. If we are unable to complete our initial business combination because we do
not have sufficient funds available to us, we will be forced to liquidate the Trust Account. In addition, following our initial business
combination, if cash on hand is insufficient, we may need to obtain additional financing in order to meet our obligations.
The
Company’s liquidity condition raises substantial doubt about the Company’s ability to continue as a going concern for a period
of time within one year after the date that the accompanying financial statements are issued. Management plans to address this uncertainty
through a business combination. No adjustments have been made to the carrying amounts of assets or liabilities should the Company be
required to liquidate after the Combination Period. The Company intends to complete the initial business combination before the end of
the Combination Period. However, there can be no assurance that the Company will be able to consummate any business combination by the
end of the Combination Period.
54
Table of Contents
Controls
and Procedures
We
are required to maintain an effective system of internal controls as defined by Section 404 of the Sarbanes-Oxley Act and to
comply with the internal control requirements of the Sarbanes-Oxley Act beginning with our Form 10-K for the fiscal year ended
December 31, 2026. Only in the event that we are deemed to be a large accelerated filer or an accelerated filer and no longer an
emerging growth company would we be required to comply with the independent registered public accounting firm attestation requirement.
Further, for as long as we remain an emerging growth company as defined in the JOBS Act, we intend to 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 independent registered public accounting firm attestation requirement.
We
have not yet completed an assessment, nor did our independent registered public accounting firm test our systems, of internal controls.
We expect to assess the internal controls of our target business or businesses prior to the completion of our initial business combination
and, if necessary, to implement and test additional controls as we may determine are necessary in order to state that we maintain an
effective system of internal controls. A target business may not be in compliance with the provisions of the Sarbanes-Oxley Act regarding
the adequacy of internal controls. Many small and mid-sized target businesses we may consider for our initial business combination may
have internal controls that need improvement in areas such as:
●
staffing
for financial, accounting and external reporting areas, including segregation of duties;
●
reconciliation
of accounts;
●
proper
recording of expenses and liabilities in the period to which they relate;
●
evidence
of internal review and approval of accounting transactions;
●
documentation
of processes, assumptions and conclusions underlying significant estimates; and
●
documentation
of accounting policies and procedures.
Because
it will take time, management involvement and perhaps outside resources to determine what internal control improvements are necessary
for us to meet regulatory requirements and market expectations for our operation of a target business, we may incur significant expenses
in meeting our public reporting responsibilities, particularly in the areas of designing, enhancing, or remediating internal and disclosure
controls. Doing so effectively may also take longer than we expect, thus increasing our exposure to financial fraud or erroneous financing
reporting.
Once
our management’s report on internal controls is complete, we will retain our independent registered public accounting firm to audit
and render an opinion on such report when required by Section 404 of the Sarbanes-Oxley Act. The independent registered public accounting
firm may identify additional issues concerning a target business’s internal controls while performing their audit of internal control
over financial reporting.
Quantitative
and Qualitative Disclosures about Market Risk
The
proceeds held in the Trust Account are initially invested only 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. and, may at any time be held
as cash or cash items, including in demand deposit accounts at a bank. We will continue to disclose in each quarterly and annual report
filed with the SEC prior to our initial business combination whether the proceeds deposited in the Trust Account are invested in U.S.
government treasury obligations or money market funds or a combination thereof or as cash or cash items, including in demand deposit
accounts. Due to the short-term nature of these investments, we believe there will be no associated material exposure to interest rate
risk.
Related
Party Transactions
Founder
Shares
On
April 16, 2025, our Sponsor purchased an aggregate of 5,750,000 Founder Shares in exchange for a capital contribution of $25,000, or
approximately $0.004 per share.
55
Table of Contents
The
Sponsor and the Company’s executive officers and directors have agreed, subject to limited exceptions, not to transfer, assign
or sell any of their Founder Shares until the earlier to occur of (i) 180 days after the completion of our initial business combination
and (ii) the date following the completion of our initial business combination on which we complete a liquidation, merger, share
exchange or other similar transaction that results in all of our shareholders having the right to exchange their Ordinary Shares for
cash, securities or other property and our Sponsor has agreed not to transfer, assign or sell any of its Private Placement Units (including
the securities comprising such Units) until 30 days after the completion of our initial business combination.
Promissory
Note
On
April 16, 2025, the Company and the Sponsor entered into the Promissory Note, whereby the Sponsor agreed to loan the Company an
aggregate of up to $400,000 to cover expenses related to the Initial Public Offering. The Promissory Note was non-interest bearing
and payable on the earlier of December 31, 2025, or the date on which the Company consummated the Initial Public Offering. On August
13, 2025, the Company repaid the total outstanding balance of the Promissory Note amounting to $118,550, resulting in $0 outstanding
and no borrowings available as of December 31, 2025.
Due
from Sponsor
On
August 15, 2025, the Company paid the Sponsor $25,000 in error for amounts that were previously repaid in connection with the repayment
of the Promissory Note. As a result, as of December 31, 2025, the Company was owed $25,000 from the Sponsor, which amount is reflected
in due from Sponsor on the accompanying condensed balance sheet.
Administrative
Services and Indemnification Agreement
The
Company entered into an agreement with the Sponsor, commencing on August 11, 2025, through the earlier of the Company’s consummation
of its initial business combination and its liquidation, to pay the Sponsor, the sum of $20,000 per month for office space and administrative
services. Such payments will be accelerated if the Company consummates its initial business combination prior to the end of its 24-month
term, or $480,000 in the aggregate. In addition, the Company has agreed, pursuant to the administrative services and indemnification
agreement with the Sponsor relating to the monthly payment for office space and administrative services, that the Company will indemnify
the Sponsor from any claims (i) arising out of or relating to the Initial Public Offering or the Company’s operations or conduct
of the Company’s business, (ii) in respect of any investment opportunities sourced by the Sponsor and its affiliates, and/or (iii)
any claim against the Sponsor alleging any expressed or implied management or endorsement by the Sponsor of any of the Company’s
activities or any express or implied association between the Sponsor and the Company or any of its affiliates, which agreement will provide
that the indemnified parties cannot access the funds held in the Trust Account.
For
the period from April 16, 2025 (inception) through December 31, 2025, the Company incurred and paid $100,000 in administrative services
expenses under the Administrative Services and Indemnification Agreement.
Related
Party Loan
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. Such Working
Capital Loans would be evidenced by promissory notes. If the Company completes a business combination, the Company would repay the Working
Capital Loans out of the proceeds of the Trust Account released to the Company. Otherwise, the Working Capital Loans would be repaid
only out of funds held outside the Trust Account. In the event that a business combination does not close, the Company may use a portion
of proceeds held outside the Trust Account to repay the Working Capital Loans but no proceeds held in the Trust Account would be used
to repay the Working Capital Loans. Up to $1,500,000 of such 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 December 31, 2025, there have been no Working
Capital Loans.
Off-Balance Sheet
Arrangements
We
have no obligations, assets or liabilities, which would be considered off-balance sheet arrangements as of December 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, the sum of $20,000 per month for office space and administrative services (which payments will be accelerated if
we consummate our initial business combination prior to the end of our 24-month term, or $480,000 in the aggregate). We began incurring
these fees on August 11, 2025 and will continue to incur these fees monthly until the earlier of the completion of the business combination
and our liquidation.
56
Table of Contents
Registration
Rights
The
holders of the Founder Shares, Private Placement Units and shares that may be issued upon conversion of the Working Capital Loans will
be entitled to registration rights pursuant to a registration rights agreement signed on August 11, 2025, requiring the Company to register
a sale of any of the securities held by them, including any other securities of the Company acquired by them prior to the consummation
of the Company’s initial Business Combination. The holders of these securities will be entitled to make up to three demands, excluding
short form demands, that the Company register 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
Company granted the underwriters a 45-day option from the date of the Initial Public Offering to purchase up to an additional 3,000,000 Over-Allotment
Option Units to cover over-allotments, if any. On August 13, 2025, the underwriters fully exercised their Over-Allotment Option.
The
underwriters were entitled to a cash underwriting discount of $0.20 per unit, or $4,600,000 in the aggregate, which was paid
upon the closing of the Initial Public Offering. In addition, the underwriters are entitled to a deferred fee of $0.40 per unit,
or $9,200,000 in the aggregate. The deferred fee will become payable to the underwriters for deferred underwriting commissions placed
in a Trust Account located in the United States and released to the underwriters only upon the completion of an initial business combination,
subject to the terms of the Underwriting Agreement.
Critical
Accounting Estimates
The
preparation of the financial statements and related disclosures in conformity with GAAP requires Management to make estimates and assumptions
that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial
statements, and income and expenses during the period reported. Making estimates requires Management to exercise significant judgement.
It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at
the date of the financial statements, which Management considered in formulating its estimate, could change in the near term due to one
or more future confirming events. Accordingly, the actual results could materially differ from those estimates.
Ordinary
Shares Subject to Possible Redemption
We
account for our Ordinary Shares subject to possible redemption in accordance with the guidance in ASC Topic 480, “Distinguishing
Liabilities from Equity.” Ordinary Shares subject to mandatory redemption is classified as a liability instrument and is measured
at fair value. Conditionally redeemable Ordinary Shares (including Ordinary Shares that features redemption rights that is either within
the control of the holder or subject to redemption upon the occurrence of uncertain events not solely within our control) is 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 is presented as temporary equity, outside of the shareholders’ deficit section of
our balance sheets.
Net
Income (Loss) per Ordinary Share
The
Company complies with accounting and disclosure requirements of FASB ASC Topic 260, “Earnings Per Share.” Net income per
ordinary share is computed by dividing net income by the weighted average number of shares of ordinary shares outstanding for the period.
The Company has two classes of ordinary shares, which are referred to as Class A ordinary Shares and Class B ordinary shares. Accretion
associated with the redeemable shares of Class A Ordinary Shares is excluded from income per ordinary share as the redemption value approximates
fair value.
Recent
Accounting Pronouncements
Management
does not believe that any other recently issued, but not yet effective, accounting standards, if currently adopted, would have a material
effect on our financial statements.
57
Table of Contents
Item
7A. Quantitative and Qualitative Disclosures about Market Risk
Not
applicable.
Item
8. Financial Statements and Supplementary Data
Reference
is made to pages F-1 through F-14 comprising a portion of this Form 10-K.
Item
9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
None.
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.