Item 1. Financial Statements
Item
1. Financial Statements.
IB
ACQUISITION CORP.
BALANCE
SHEETS
(UNAUDITED)
June 30,
2026
September 30,
2025
Assets
Current assets
Cash
$ 30,161
$ 428,700
Cash – restricted
—
787,365
Prepaid expenses and other current assets
50,002
27,833
Short-term prepaid insurance
55,122
—
Prepaid income taxes
121,250
—
Total current assets
256,535
1,243,898
Cash and investments held in Trust Account
8,261,479
15,890,194
Total Assets
$ 8,518,014
$ 17,134,092
Liabilities and Stockholders’ Deficit
Current liabilities
Accounts payable and accrued expenses
$ 502,458
$ 73,757
Income taxes payable
—
694,245
Excise taxes payable
1,442,167
1,061,310
Promissory note – related party
500,000
—
Due to Sponsor
2,788
2,788
Total Liabilities
2,447,413
1,832,100
Commitments and contingencies (Note 6)
-
-
Common stock subject to possible redemption, 759,139 and 1,490,880 shares at redemption value of $ 11.04 and 10.72 per share as of June 30, 2026 and September 30, 2025, respectively
8,382,729
15,983,315
Stockholders’ Deficit
Preferred stock, $ 0.0001 par value, 10,000,000 shares authorized, no shares issued and outstanding as of June 30, 2026 and September 30, 2025
—
—
Common stock, $ 0.0001 par value, 100,000,000 shares authorized, 4,249,090 shares issued and outstanding as of June 30, 2026 and September 30, 2025
425
425
Additional paid-in capital
—
—
Accumulated Deficit
( 2,312,553 )
( 681,748 )
Total Stockholders’ Deficit
( 2,312,128 )
( 681,323 )
Total Liabilities and Stockholders’ Deficit
$ 8,518,014
$ 17,134,092
The
accompanying notes are an integral part of the unaudited financial statements.
1
IB
ACQUISITION CORP.
STATEMENTS
OF OPERATIONS
(UNAUDITED)
2026
2025
2026
2025
For the Three Months Ended
June 30,
For the Nine Months Ended
June 30,
2026
2025
2026
2025
General and administrative expenses
$ 624,429
$ 172,210
$ 1,552,606
$ 512,136
Loss from operations
( 624,429 )
( 172,210 )
( 1,552,606 )
( 512,136 )
Other income:
Interest and dividends earned on cash and investments held in Trust Account
72,485
1,254,202
362,876
3,875,873
Other income
72,485
1,254,202
362,876
3,875,873
(Loss) income before provision for income taxes
( 551,944 )
1,081,992
( 1,189,730 )
3,363,737
Provision for income taxes
( 15,222 )
( 263,382 )
( 76,204 )
( 813,933 )
Net (loss) income
$ ( 567,166 )
$ 818,610
$ ( 1,265,934 )
$ 2,549,804
Basic and diluted weighted average common stock outstanding, redeemable
759,139
11,500,000
1,230,884
11,500,000
Basic and diluted net (loss) income per common stock, redeemable
$ ( 0.11 )
$ 0.05
$ ( 0.23 )
$ 0.16
Basic and diluted weighted average common stock outstanding, non-redeemable
4,249,090
4,249,090
4,249,090
4,249,090
Basic and diluted net (loss) income per common stock, non-redeemable
$ ( 0.11 )
$ 0.05
$ ( 0.23 )
$ 0.16
The
accompanying notes are an integral part of the unaudited financial statements.
2
IB
ACQUISITION CORP.
STATEMENTS
OF CHANGES IN STOCKHOLDERS’ (DEFICIT) EQUITY
(UNAUDITED)
FOR
THE THREE AND NINE MONTHS ENDED JUNE 30, 2026
Shares
Amount
Capital
Deficit
Deficit
Common Stock
Additional
Paid-in
Accumulated
Total
Stockholders’
Shares
Amount
Capital
Deficit
Deficit
Balance — September 30, 2025
4,249,090
$ 425
$ —
$ ( 681,748 )
$ ( 681,323 )
Remeasurement of Common Stock subject to possible redemption
—
—
—
( 121,098 )
( 121,098 )
Net loss
—
—
—
( 58,902 )
( 58,902 )
Balance — December 31, 2025
4,249,090
$ 425
$ —
$ ( 861,748 )
$ ( 861,323 )
Remeasurement of Common Stock subject to possible redemption
—
—
—
( 108,311 )
( 108,311 )
Excise tax payable attributable to redemption of Common Stock
—
—
—
( 78,866 )
( 78,866 )
Net loss
—
—
—
( 639,866 )
( 639,866 )
Balance — March 31, 2026
4,249,090
$ 425
$ —
$ ( 1,688,791 )
$ ( 1,688,366 )
Remeasurement of Common Stock subject to possible redemption
—
—
—
( 56,596 )
( 56,596 )
Net loss
—
—
—
( 567,166 )
( 567,166 )
Balance — June 30, 2026
4,249,090
$ 425
$ —
$ ( 2,312,553 )
$ ( 2,312,128 )
FOR
THE THREE AND NINE MONTHS ENDED JUNE 30, 2025
Common Stock
Additional
Paid-in
Retained
Total
Stockholders’
Shares
Amount
Capital
Earnings
Equity
Balance — September 30, 2024
4,249,090
$ 425
$ —
$ 1,111,372
$ 1,111,797
Remeasurement of Common Stock subject to possible redemption
—
—
—
( 1,083,509 )
( 1,083,509 )
Net income
—
—
—
907,068
907,068
Balance — December 31, 2024
4,249,090
$ 425
—
$ 934,931
$ 935,356
Remeasurement of Common Stock subject to possible redemption
—
—
—
( 987,611 )
( 987,611 )
Net income
—
—
—
824,126
824,126
Balance — March 31, 2025
4,249,090
$ 425
—
$ 771,446
$ 771,871
Remeasurement of Common Stock subject to possible redemption
—
—
—
( 990,820 )
( 990,820 )
Net income
—
—
—
818,610
818,610
Net income (loss)
—
—
—
818,610
818,610
Balance — June 30, 2025
4,249,090
$ 425
$ —
$ 599,236
$ 599,661
The
accompanying notes are an integral part of the unaudited financial statements.
3
IB
ACQUISITION CORP.
STATEMENTS
OF CASH FLOWS
(UNAUDITED)
2026
2025
For the Nine Months Ended
June 30,
2026
2025
Cash Flows from Operating Activities:
Net (loss) income
$ ( 1,265,934 )
$ 2,549,804
Adjustments to reconcile net (loss) income to net cash used in operating activities:
Interest and dividends earned on cash and investments held in Trust Account
( 362,876 )
( 3,875,873 )
Changes in operating assets and liabilities:
Prepaid expenses and other current assets
( 22,169 )
( 16,116 )
Short-term prepaid insurance
( 55,122 )
254,625
Prepaid income taxes
( 121,250 )
—
Due to Sponsor
—
2,788
Accounts payable and accrued expenses
428,701
( 65,942 )
Excise taxes payable
301,991
—
Income taxes payable
( 694,245 )
( 110,067 )
Net cash used in operating activities
( 1,790,904 )
( 1,260,781 )
Cash Flows from Investing Activities:
Cash withdrawn from Trust Account to pay income taxes
105,000
924,000
Cash withdrawn from Trust Account in connection with redemption
7,886,591
—
Net cash provided by investing activities
7,991,591
924,000
Cash Flows from Financing Activities:
Proceeds from promissory note – related party
500,000
—
Proceeds from promissory note
—
292,344
Repayment of promissory note
—
( 292,344 )
Redemptions of Common Stock
( 7,886,591 )
—
Net cash used in financing activities
( 7,386,591 )
—
Net Change in Cash and Restricted Cash
( 1,185,904 )
( 336,781 )
Cash and cash equivalents and Restricted Cash – Beginning of period
1,216,065
822,799
Cash and Restricted Cash – End of period
$ 30,161
$ 486,018
Cash and Restricted Cash – End of period
Cash
30,161
486,018
Cash – restricted
—
—
Cash and Restricted Cash – End of period
$ 30,161
$ 486,018
Non-Cash investing and financing activities:
Remeasurement of Common Stock subject to possible redemption
$ 286,005
$ 3,061,940
Excise tax payable attributable to redemption of Common Stock
$ 78,866
$ —
The
accompanying notes are an integral part of the unaudited financial statements.
4
IB
ACQUISITION CORP.
NOTES
TO FINANCIAL STATEMENTS
JUNE
30, 2026
(Unaudited)
NOTE
1. DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS
IB
Acquisition Corp. f/k/a I-B Good Works 4 Corporation (the “Company”) is a blank check company originally incorporated under
the laws of the State of Delaware on July 7, 2020 and which converted to a Nevada corporation on September 21, 2023 for the purpose of
effecting a merger, share exchange, asset acquisition, share purchase, reorganization or similar business combination with one or more
businesses (the “Business Combination”). On March 16, 2026, the Company entered into a Business Combination Agreement with
GNQ Insilico Inc., a corporation formed under the federal laws of Canada (“GNQ”). The Company’s investment strategy
is not specific to any sector, however, the management team and board members believe there are compelling investment opportunities in
a number of areas including consumer goods, sports and entertainment, and healthcare technology. The Company anticipates targeting companies
domiciled in North America, Europe and Asia, with an enterprise value of at least $ 500 million.
As
of June 30, 2026, the Company had not yet commenced any operations. All activity through June 30, 2026, relates to the Company’s
formation, initial public offering (the “Initial Public Offering” as further defined below) and subsequent to the Initial
Public Offering, identifying a target company for a Business Combination. The Company will not generate any operating revenues until
after the completion of its initial Business Combination, at the earliest. The Company will generate non-operating income on cash and
cash equivalents in the form of interest income from the proceeds derived from the Initial Public Offering. The Company has selected
September 30 as its fiscal year end.
The
registration statement for the Company’s Initial Public Offering was declared effective on March 25, 2024. On March 28, 2024, the
Company consummated the Initial Public Offering of 11,500,000 units (the “Units”), which includes the full 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, generating gross
proceeds of $ 115,000,000 , which is discussed in Note 3. Each Unit consists of one share of the Company’s common stock, and one
right. Each right entitles the holder thereof to receive one-twentieth (1/20) of one share of common stock upon the consummation of the
Business Combination.
Simultaneously
with the closing of the Initial Public Offering, the Company consummated the sale of 610,500 Units (the “Private Placement Units”)
at a price of $ 10.00 per Unit in a private placement to the Company’s sponsor, I-B Good Works 4, LLC (the “Sponsor”),
which is an affiliate of I-Bankers Securities, Inc. (“I-Bankers”). The Private Placement Units are identical to the units
sold in the Initial Public Offering. The Company’s management has broad discretion with respect to the specific application of
the net proceeds of the Initial Public Offering and the sale of the Private Placement Units, although substantially all of the net proceeds
are intended to be applied generally toward completing a Business Combination.
Transaction
costs amounted to $ 7,755,845 consisting of the fair value amount of $ 3,867,050 related with the issued representative shares, $ 3,450,000
of cash underwriting discount, and $ 438,795 of other offering costs.
The
Company must complete its initial Business Combination with one or more target businesses that together have a fair market value equal
to at least 80% of the net assets held in the Trust Account (as defined below) (excluding any M&A fees (see Note 6) held in the Trust
Account and taxes payable on the interest earned on the Trust Account) at the time of the agreement to enter into a Business Combination.
The Company will only complete a Business Combination if the post-Business Combination company owns or acquires 50% or more of the issued
and outstanding voting securities of the target or otherwise acquires a controlling interest in the target business 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. Upon the closing of the
Initial Public Offering, management has agreed that $ 10.05 per Unit sold in the Initial Public Offering, including proceeds of the sale
of the Private Placement Units, will be held in a trust account (“Trust Account”) and invested in U.S. government securities,
within the meaning set forth in Section 2(a)(16) of the Investment Company Act, with a maturity of 185 days or less, or in any open-ended
investment company that holds itself out as a money market fund meeting certain conditions of Rule 2a-7 of the Investment Company Act,
as determined by the Company, until the earlier of: (i) the completion of a Business Combination or (ii) the distribution of the funds
in the Trust Account to the Company’s stockholders, as described below.
5
IB
ACQUISITION CORP.
NOTES
TO FINANCIAL STATEMENTS
JUNE
30, 2026
(Unaudited)
The
Company will provide its stockholders with the opportunity to redeem all or a portion of their Public Shares upon the completion of a
Business Combination either (i) in connection with a stockholder meeting called to approve the Business Combination or (ii) by means
of a tender offer. The decision as to whether the Company will seek stockholder approval of a Business Combination or conduct a tender
offer will be made by the Company. The stockholders will be entitled to redeem their shares for a pro rata portion of the amount held
in the Trust Account (initially $ 10.05 per share), calculated as of two business days prior to the completion of a Business Combination,
including any pro rata interest earned on the funds held in the Trust Account and not previously released to the Company to pay its tax
obligations. The shares of common stock were recorded at redemption value and classified as temporary equity upon the completion of the
Initial Public Offering, in accordance with Accounting Standards Codification (“ASC”) Topic 480 “Distinguishing Liabilities
from Equity.”
The
Company will proceed with a Business Combination only if the Company has net tangible assets of at least $ 5,000,001 upon such completion
of a Business Combination and, if the Company seeks stockholder approval, a majority of the outstanding shares voted are voted in favor
of the Business Combination.
If
the Company seeks stockholder approval in connection with a Business Combination, the initial stockholders, which are holders of the
Founder Shares, have agreed to (i) waive their redemption rights with respect to their Private Placement Shares (as defined below) in
connection with the completion of the Business Combination, (ii) waive their redemption rights with respect to their Founder Shares (defined
below), Private Placement Shares (defined below) and any Public Shares they hold in connection with a stockholder vote to approve an
amendment to the Company’s amended and restated articles of incorporation (a) to modify the substance or timing of the Company’s
obligation to redeem 100 % of the Public Shares if the Company does not complete the Business Combination within the Combination Period
(as defined below) or (b) with respect to any other provision relating to stockholders’ rights or pre-initial Business Combination
activity and (iii) waive their rights to liquidating distributions from the Trust Account with respect to their Founder Shares and Private
Placement Shares if the Company fails to complete the Business Combination within the Combination Period (as defined below). In addition,
the Sponsor has agreed to vote any Private Placement Shares held by it in favor of the Business Combination.
Additionally,
each public stockholder may elect to redeem its Public Shares, irrespective of whether they vote for or against a proposed Business Combination.
Notwithstanding
the foregoing, if the Company seeks stockholder approval of a Business Combination and it does not conduct redemptions pursuant to the
tender offer rules, the Company’s amended and restated articles of incorporation provides that a public stockholder, together with
any affiliate of such stockholder or any other person with whom such stockholder is acting in concert or as a “group” (as
defined under Section 13 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), will be restricted from
redeeming its shares with respect to more than an aggregate of 15% of the Public Shares.
The
Company initially had until 18 months from the closing of the Initial Public Offering to complete a Business Combination, and further
extended, as described below, to 30 months from the closing of the Initial Public Offering to complete a Business Combination (the “Combination
Period”). If the Company is unable to complete a Business Combination within the Combination Period, the Company will (i) cease
all operations except for the purpose of winding up, (ii) as promptly as reasonably possible but no more than 10 business days thereafter,
redeem 100% of the outstanding 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 (less up to $100,000 of interest to pay dissolution expenses, which shall be net of taxes
payable), divided by the number of then outstanding Public Shares, which redemption will completely extinguish public stockholders’
rights as stockholders (including the right to receive further liquidation distributions, if any), and (iii) as promptly as reasonably
possible following such redemption, subject to the approval of the remaining stockholders and the Company’s board of directors,
dissolve and liquidate, subject in each case to its obligations under Nevada law to provide for claims of creditors and the requirements
of other applicable law.
The
initial stockholders have agreed to waive their liquidation rights with respect to the Founder Shares and Private Placement Shares if
the Company fails to complete a Business Combination within the Combination Period. However, if the initial stockholders acquire Public
Shares in or after the Initial Public Offering, such Public Shares will be entitled to liquidating distributions from the Trust Account
if the Company fails to complete a Business Combination within the Combination Period. The Underwriters will not receive their M&A
fee (see Note 6) held in the Trust Account in the event the Company does not complete a Business Combination within the Combination Period
and, in such event, such amounts will be included with the funds held in the Trust Account that will be available to fund the redemption
of the Public Shares. In the event of such distribution, it is possible that the per share value of the assets remaining available for
distribution will be less than the Initial Public Offering price per Unit ($ 10.05 ).
6
IB
ACQUISITION CORP.
NOTES
TO FINANCIAL STATEMENTS
JUNE
30, 2026
(Unaudited)
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 by a prospective target business with which the Company has discussed entering into a transaction agreement,
reduce the amount of funds in the Trust Account to below (1) $ 10.05 per Public Share or (2) such lesser amount per Public Share held
in the Trust Account as of the date of the liquidation of the Trust Account due to reductions in the value of trust assets, in each case
net of the amount of interest which may be withdrawn to pay taxes. This liability will not apply with respect to any claims by a third
party who executed a waiver of any and all rights to seek access to the Trust Account 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”), in connection with both our initial public offering and the business combination.
Moreover, in the event that an executed waiver is deemed to be unenforceable against a third party, the Sponsor will not be responsible
to the extent of any liability for such third-party claims. The Company will seek to reduce the possibility that the Sponsor will have
to indemnify the Trust Account due to claims of creditors by endeavoring to have all vendors, service providers (other than the Company’s
independent auditors), prospective target businesses or other entities with which the Company does business, execute agreements with
the Company waiving any right, title, interest or claim of any kind in or to monies held in the Trust Account.
On
September 22, 2025, the Company held a Special Meeting, and the stockholders approved the Company’s First Amendment to its Amended
and Restated Articles of Incorporation (the “First Extension Amendment”). The First Extension Amendment, among other things,
(i) extends the date by which the Company must consummate its initial business combination to March 28, 2026 or such later date as may
be approved by the Company’s stockholders in accordance with its amended and restated articles of incorporation; (ii) provides
that, prior to the earliest of the completion of a business combination, the redemption of 100% of the Offering Shares if the Company
is unable to complete its initial Business Combination by March 28, 2026, and the redemption of shares in connection with a vote seeking
to amend any provisions of the Company’s Amended and Restated Articles relating to stockholders’ rights or any pre-initial
Business Combination activity, funds in the Company’s trust account will not be released, other than interest to pay franchise
and income taxes; (iii) sets forth the redemption and liquidation procedures if the Company does not consummate a business combination
by March 28, 2026; and (iv) provides public stockholders with the right to redeem their shares in connection with any amendment that
modifies the substance or timing of the Company’s obligation to redeem 100% of the public shares if it has not consummated a business
combination by March 28, 2026, or with respect to other material pre-business combination provisions, subject to the applicable redemption
limitation.
In
connection with the Special Meeting, stockholders holding 10,009,120 shares of the Company’s shares of common stock exercised their
right to redeem their shares for cash at an approximate price of $ 10.60 per share of the funds in the Trust Account. As a result, approximately
$ 106.1 million was removed from the Trust Account to pay such holders, leaving approximately $ 15.8 million remaining in the Trust Account
on the date of redemption.
On
March 25, 2026, the Company held a Special Meeting, and the stockholders approved the Company’s Second Amendment to its Amended
and Restated Articles of Incorporation (the “Second Extension Amendment”). The Second Extension Amendment, among other things,
(i) extends the date by which the Company must consummate its initial business combination to September 28, 2026 or such later date as
may be approved by the Company’s stockholders in accordance with its amended and restated articles of incorporation; (ii) provides
that, prior to the earliest of the completion of a business combination, the redemption of 100% of the Offering Shares if the Company
is unable to complete its initial Business Combination by September 28, 2026, and the redemption of shares in connection with a vote
seeking to amend any provisions of the Company’s Amended and Restated Articles relating to stockholders’ rights or any pre-initial
Business Combination activity, funds in the Company’s trust account will not be released, other than interest to pay franchise
and income taxes; (iii) sets forth the redemption and liquidation procedures if the Company does not consummate a business combination
by September 28, 2026; and (iv) provides public stockholders with the right to redeem their shares in connection with any amendment that
modifies the substance or timing of the Company’s obligation to redeem 100% of the public shares if it has not consummated a business
combination by September 28, 2026, or with respect to other material pre-business combination provisions, subject to the applicable redemption
limitation.
In
connection with the Special Meeting, stockholders holding 731,741 shares of the Company’s shares of common stock exercised their
right to redeem their shares for cash at an approximate price of $ 10.78 per share of the funds in the Trust Account. As a result, approximately
$ 7.9 million was removed from the Trust Account to pay such holders, leaving approximately $ 8.2 million remaining in the Trust Account
on the date of redemption.
Business
Combination Agreement
On
March 16, 2026, the Company entered into a Business Combination Agreement (the “BCA”) with GNQ. Under the agreement, and
subject to court approval and other closing conditions, GNQ Shareholders will receive the following consideration in exchange for their
respective shares of capital stock of GNQ upon completion of the transaction:.
(i)
For
each share of GNQ common stock (the “GNQ Common Shares”) held by eligible electing Canadian shareholders of GNQ (“Electing
Shareholders”), the Electing Shareholder will receive a number of exchangeable shares in an indirect, wholly owned Canadian
subsidiary of IB Acquisition (the “ExchangeCo Shares”) equal to the quotient obtained by dividing 50,000,000 by the Fully-Diluted
GNQ Common Shares (as defined below) (the “GNQ Exchange Ratio”); and
(ii)
For
each share of GNQ Common Shares held by all other shareholders of GNQ (“Non-Electing Shareholders”, and collectively
with the Electing Shareholders, the “GNQ Shareholders”), such Non-Electing Shareholder will exchange their respective
GNQ Common Shares for shares of the Company’s Class A Common Stock (the “SPAC Class A Common Stock”) equal to the
GNQ Exchange Ratio (the “GNQ U.S. Shareholder Exchange” and, together with the other exchanges and subscriptions described
above, the “Share Exchanges”).
7
IB
ACQUISITION CORP.
NOTES
TO FINANCIAL STATEMENTS
JUNE
30, 2026
(Unaudited)
In
addition, under the BCA and the Arrangement:
(i)
All
outstanding options to purchase shares of GNQ Common Shares (the “GNQ Options”) will be exchanged for options to purchase
shares of SPAC Class A Common Stock under the GNQ 2026 Stock Incentive Plan (“Replacement Options”) and such resulting
GNQ Common Shares shall be exchanged in the Share Exchanges;
(ii)
The
GNQ Convertible Notes will be automatically converted into GNQ Common Shares immediately prior to the Arrangement Effective Time
and such underlying GNQ Common Shares shall be exchanged in the Share Exchanges; and
(iii)
The
GNQ Warrants will be exchanged for shares of SPAC Class A Common Stock (the “GNQ Warrants Exchange”).
Side
Letter Agreement
Concurrently
with the execution of the BCA, GNQ has also entered into a Side Letter Agreement with the Company
pursuant to which the GNQ will complete a debt financing of 10 % secured convertible promissory notes (“Convertible Notes”)
and common share purchase warrants (“Warrants”) for aggregate gross proceeds of up to US$ 2,000,000 (the “Bridge Financing”).
In connection with the execution of the BCA, an investor introduced by the Company purchased a Convertible Note for US$ 250,000 in aggregate
principal amount of Convertible Notes. Each Convertible Note shall be accompanied by a five-year Warrant to purchase GNQ Common Shares, subject to the terms
and conditions of the Side Letter Agreement.
Shareholder
Support Agreement
Contemporaneously
with the execution of the BCA, the Company, GNQ and certain GNQ shareholders entered into a Shareholder Support Agreement, pursuant to
which, among other things, the GNQ shareholders party to such agreement agreed (i) to vote their GNQ shares in favor of the Arrangement
and other resolutions needed to consummate the Arrangement and the other Transactions, and, subject to limited exceptions, to not transfer
such shares, and (ii) to waive, and not to exercise, any dissent rights for GNQ shares in connection with the Arrangement. The GNQ shareholders
party to the Shareholder Support Agreement collectively have a sufficient number of votes to approve the Arrangement.
Sponsor
Support Agreement
Contemporaneously
with the execution of the BCA, the Company entered into a Sponsor Support Agreement with the Sponsor and GNQ, pursuant to which, among
other things, the Sponsor agreed (i) to vote its shares of SPAC Capital Stock in favor of the BCA and each of the Transaction Proposals,
and to not transfer such shares, (ii) not to redeem any of its shares of IB Acquisition capital stock in connection with the Transactions,
(iii) to waive its anti-dilution rights with respect to its shares of IB Acquisition common stock, under the IB Acquisition amended and
restated articles of incorporation, and (iv) to subject certain of its shares of IB Acquisition common stock to additional transfer restrictions
and other conditions set forth in the Sponsor Support Agreement.
Lock-Up
Agreement
Prior
to the Closing, IB Acquisition will enter into separate Lock-Up Agreements with a number of GNQ shareholders and Sponsor pursuant to
which the securities of IB Acquisition and ExchangeCo held by such holders will be locked-up and subject to transfer restrictions
for a period of time following the Closing, subject to certain exceptions. The lock-up restrictions may terminate upon the
occurrence of certain events, including specified trading price thresholds of SPAC Common Stock, as set forth in the Lock-Up
Agreements.
8
IB
ACQUISITION CORP.
NOTES
TO FINANCIAL STATEMENTS
JUNE
30, 2026
(Unaudited)
Risks
and Uncertainties
The
United States and global markets are experiencing volatility and disruption following the geopolitical instability resulting from the
ongoing Russia-Ukraine conflict and the recent escalation of the Israel-Hamas conflict. In response to the ongoing Russia-Ukraine conflict,
the North Atlantic Treaty Organization (“NATO”) deployed additional military forces to eastern Europe, and the United States,
the United Kingdom, the European Union and other countries have announced various sanctions and restrictive actions against Russia, Belarus
and related individuals and entities, including the removal of certain financial institutions from the Society for Worldwide Interbank
Financial Telecommunication payment system. Certain countries, including the United States, have also provided and may continue to provide
military aid or other assistance to Ukraine and to Israel, increasing geopolitical tensions among a number of nations. The invasion of
Ukraine by Russia and the escalation of the Israel-Hamas conflict and the resulting measures that have been taken, and could be taken
in the future, by NATO, the United States, the United Kingdom, the European Union, Israel and its neighboring states and other countries
have created global security concerns that could have a lasting impact on regional and global economies. Although the length and impact
of the ongoing conflicts are highly unpredictable, they could lead to market disruptions, including significant volatility in commodity
prices, credit and capital markets, as well as supply chain interruptions and increased cyber-attacks against U.S. companies. Additionally,
any resulting sanctions could adversely affect the global economy and financial markets and lead to instability and lack of liquidity
in capital markets. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
On
July 4, 2025, the One Big Beautiful Bill Act (the “OBBBA”) was enacted into law in the United States. The significant provisions
of OBBBA include the permanent extension and modification of certain provisions of the Tax Cuts and Jobs Act, including international
tax provisions. The legislation has multiple effective dates, with certain provisions effective in 2025 and others implemented in later
years. The Company is evaluating the provisions of OBBBA but it is not expected to have a material impact on the Company’s financial
statements.
Excise
Tax
On
August 16, 2022, the Inflation Reduction Act of 2022 (the “IR Act”) was signed into federal law. The IR Act provides for,
among other things, a new U.S. federal 1% excise tax on certain repurchases (including redemptions) of stock by publicly traded domestic
(i.e., U.S.) corporations and certain domestic subsidiaries of publicly traded foreign corporations. The excise tax is imposed on the
repurchasing corporation itself, not its shareholders from which shares are repurchased. The amount of the excise tax is generally 1%
of the fair market value of the shares repurchased at the time of the repurchase. However, for purposes of calculating the excise tax,
repurchasing corporations are permitted to net the fair market value of certain new stock issuances against the fair market value of
stock repurchases during the same taxable year. In addition, certain exceptions apply to the excise tax. The U.S. Department of the Treasury
(the “Treasury”) has been given authority to provide regulations and other guidance to carry out and prevent the abuse or
avoidance of the excise tax. The IR Act applies only to repurchases that occur after December 31, 2022.
Any
redemption or other repurchase that occurs after December 31, 2022, in connection with a Business Combination, extension vote or otherwise,
may be subject to the excise tax. Whether and to what extent the Company would be subject to the excise tax in connection with a Business
Combination, extension vote or otherwise would depend on a number of factors, including (i) the fair market value of the redemptions
and repurchases in connection with the Business Combination, extension or otherwise, (ii) the structure of a Business Combination, (iii)
the nature and amount of any “PIPE” or other equity issuances in connection with a Business Combination (or otherwise issued
not in connection with a Business Combination but issued within the same taxable year of a Business Combination) and (iv) the content
of regulations and other guidance from the Treasury. In addition, because the excise tax would be payable by the Company and not by the
redeeming holder, the mechanics of any required payment of the excise tax have not been determined. The foregoing could cause a reduction
in the cash available on hand to complete a Business Combination and in the Company’s ability to complete a Business Combination.
9
IB
ACQUISITION CORP.
NOTES
TO FINANCIAL STATEMENTS
JUNE
30, 2026
(Unaudited)
During
the second quarter of 2024, the Internal Revenue Service issued final regulations with respect to the timing and payment of the excise
tax. These regulations provided that the filing and payment deadline for any liability incurred during the period from January 1, 2023
to December 31, 2023 would be October 31, 2024. The Company is currently evaluating its options with respect to this obligation. Any
amount of such excise tax not paid in full will be subject to additional interest and penalties which are currently estimated at 10 %
interest per annum and a 5 % underpayment penalty per month or portion of a month up to 25 % of the total liability for any amount that
is unpaid from November 1, 2024 until paid in full.
In
connection with the Special Meeting held on September 22, 2025, stockholders holding 10,009,120 shares of the Company’s shares
of common stock exercised their right to redeem their shares for cash at an approximate price of $ 10.60 per share of the funds in the
Trust Account. As a result, approximately $ 106.1 million was removed from the Trust Account to pay such holders, leaving approximately
$ 15.8 million remaining in the Trust Account. This amount is subject to change to account for the payment of tax withdrawals. The Company
has recorded 1% excise tax based on the amount redeemed or an aggregate amount of $ 1,061,310 excise tax payable.
In
connection with the Special Meeting held on March 25, 2026, stockholders holding 731,741 shares of the Company’s shares of common
stock exercised their right to redeem their shares for cash at an approximate price of $ 10.78 per share of the funds in the Trust Account.
As a result, approximately $ 7.9 million was removed from the Trust Account to pay such holders, leaving approximately $ 8.2 million remaining
in the Trust Account. This amount is subject to change to account for the payment of tax withdrawals. The Company has recorded 1% excise
tax based on the amount redeemed or an aggregate amount of $ 78,866 excise tax payable. As of June 30, 2026 and September 30, 2025, the
Company had $ 1,442,167 (including $ 301,991 of penalties and interest) and $ 1,061,310 (no penalties and interest), respectively, in the
excise taxes payable, as presented in the accompanying balance sheets.
Pursuant
to Internal Revenue Service regulations, the Company was required to file a return and remit payment for the 2025 excise tax liabilities
on or before January 31, 2026. As of the filing of these unaudited financial statements, the Company has not filed a return for the 2025
excise tax liability and such excise tax remains unpaid.
Going
Concern Consideration
As
of June 30, 2026, the Company had $ 30,161 in cash, $ 0 in restricted cash and a working capital deficit of $ 2,190,878 . In connection with
the Company’s assessment of going concern considerations in accordance with the authoritative guidance in Financial Accounting
Standard Board (“FASB”) Accounting Standards Update (“ASU”) 2014-15, “Disclosures of Uncertainties about
an Entity’s Ability to Continue as a Going Concern,” management has determined that the Company currently lacks the liquidity
it needs to sustain operations for a reasonable period of time, which is considered to be at least one year from the date that the financial
statements are issued as it expects to continue to incur significant costs in pursuit of its acquisition plans. These conditions raise
substantial doubt about the Company’s ability to continue as a going concern. Management plans to address this uncertainty through
a Business Combination. There is no assurance that the Company’s plans to raise capital or to consummate a Business Combination
will be successful within the Combination Period. The financial statements do not include any adjustments that might result from the
outcome of this uncertainty.
10
IB
ACQUISITION CORP.
NOTES
TO FINANCIAL STATEMENTS
JUNE
30, 2026
(Unaudited)
NOTE
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying unaudited financial statements have been prepared in accordance with accounting principles generally accepted in the United
States of America (“GAAP”) for interim financial information and in accordance with the instructions to Form 10-Q and Article
8 of Regulation S-X of the SEC. Certain information or footnote disclosures normally included in unaudited financial statements prepared
in accordance with GAAP have been omitted, pursuant to the rules and regulations of the SEC for interim financial reporting. Accordingly,
they do not include all the information and footnotes necessary for a complete presentation of financial position, results of operations,
or cash flows. In the opinion of management, the accompanying unaudited 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 financial statements should be read in conjunction with the Company’s Annual Report on Form 10-K for the
year ended September 30, 2025, as filed with the SEC on December 29, 2025. The interim results for the three and nine months ended June
30, 2026, are not necessarily indicative of the results to be expected for the year ending September 30, 2026 or for any 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 independent registered public accounting firm 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 stockholder approval of any golden parachute payments not previously
approved.
Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting
standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do
not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting
standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements
that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of
such extended transition period which means that when a standard is issued or revised and it has different application dates for public
or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies
adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public company which
is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult
or impossible because of the potential differences in accounting standards used.
Use
of Estimates
The
preparation of financial statements in conformity with GAAP requires the Company’s management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of 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 financial statements, which management considered in formulating
its estimate, could change in the near term due to one or more future confirming events. Accordingly, the actual results could differ
significantly from those estimates.
Cash
and Cash Equivalents
The
Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents. The Company
had $ 30,161 and $ 428,700 in cash as of June 30, 2026, and September 30, 2025, respectively, and no cash equivalents.
11
IB
ACQUISITION CORP.
NOTES
TO FINANCIAL STATEMENTS
JUNE
30, 2026
(Unaudited)
Cash
– Restricted
Cash
that is encumbered or otherwise restricted as to its use is included in cash – restricted. As of June 30, 2026 and September 30,
2025, the balance was $ 0 and $ 787,365 , respectively. Cash – restricted as of September 30, 2025 represents cash that was withdrawn
from the Trust Account to pay income taxes but was not utilized.
Cash
and investments held in Trust account
As
of June 30, 2026 and September 30, 2025, all of the assets held in the Trust Account were held in money market funds which are invested
only in U.S. government securities. Investments in money market funds are presented on the balance sheet at fair value at the end of
each reporting period. Interest and dividends earned from investments in these securities are included in the statements of operations.
Offering
Costs
The
Company complies with the requirements of the ASC 340-10-S99-1 and SEC Staff Accounting Bulletin (“SAB”) Topic 5A —
“Expenses of Offering”. Offering costs consist principally of professional and registration fees, cash underwriting discount,
and deferred underwriting fees incurred through the balance sheet date that are related to the Initial Public Offering. Offering costs
were allocated to the separable financial instruments issued in the Initial Public Offering based on relative fair value basis, compared
to total proceeds received. Offering costs allocated to the Public Shares were charged against the carrying value of ordinary shares
subject to possible redemption upon the completion of the Initial Public Offering and offering costs allocated to Public Rights (as defined
in Note 3) were charged to additional paid in capital at the completion of the Initial Public Offering.
Common
Stock 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 initial business combination. In
accordance with ASC 480-10-S99, the Company classifies Public Shares subject to redemption outside of permanent equity as the redemption
provisions are not solely within the control of the Company. The Public Shares sold as part of the Units in the Initial Public Offering
were issued with other freestanding instruments (i.e., Public Rights) and as such, the initial carrying value of Public Shares classified
as temporary equity are the allocated proceeds determined in accordance with ASC 470-20. The Company recognizes changes in redemption
value immediately as it occurs 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 amount value. The change in the carrying value of redeemable shares will result in charges against retained earnings
or additional paid-in capital in the absence of retained earnings. Accordingly, as of June 30, 2026 and September 30, 2025, common stock
subject to possible redemption is presented at redemption value as temporary equity, outside of the stockholders’ equity section
of the Company’s balance sheets. The Company recognizes changes in redemption value immediately as they occur and adjusts the carrying
value of redeemable shares to equal the redemption value at the end of each reporting period. Increases or decreases in the carrying
amount of redeemable shares are affected by charges against retained earnings or additional paid-in capital in the absence of retained
earnings.
In
connection with the Special Meeting held on September 22, 2025, stockholders holding 10,009,120 shares of the Company’s shares
of common stock exercised their right to redeem their shares for cash at an approximate price of $ 10.60 per share of the funds in the
Trust Account. As a result, approximately $ 106.1 million was removed from the Trust Account to pay such holders, leaving approximately
$ 15.8 million remaining in the Trust Account on the date of redemption.
In
connection with the Special Meeting held on March 25, 2026, stockholders holding 731,741 shares of the Company’s shares of common
stock exercised their right to redeem their shares for cash at an approximate price of $ 10.78 per share of the funds in the Trust Account.
As a result, approximately $ 7.9 million was removed from the Trust Account to pay such holders, leaving approximately $ 8.2 million remaining
in the Trust Account on the date of redemption.
12
IB
ACQUISITION CORP.
NOTES
TO FINANCIAL STATEMENTS
JUNE
30, 2026
(Unaudited)
As
of June 30, 2026 and September 30, 2025, the common stock subject to redemption reflected in the balance sheets are reconciled in the
following table:
SCHEDULE OF COMMON STOCK SUBJECT TO REDEMPTION
Common stock subject to possible redemption, September 30, 2025
$ 15,983,315
Plus:
Remeasurement of carrying value to redemption value
121,098
Common stock subject to possible redemption, December 31, 2025
$ 16,104,413
Less:
Redemptions of Common Stock
( 7,886,591 )
Plus:
Remeasurement of carrying value to redemption value
108,311
Common stock subject to possible redemption, March 31, 2026
$ 8,326,133
Plus:
Remeasurement of carrying value to redemption value
56,596
Common stock subject to possible redemption, June 30, 2026
$ 8,382,729
Income
Taxes
The
Company accounts for income taxes under ASC 740, “Income Taxes.” ASC 740, Income Taxes, requires the recognition of deferred
tax assets and liabilities for both the expected impact of differences between the financial statements and tax basis of assets and liabilities
and for the expected future tax benefit to be derived from tax loss and tax credit carry forwards. ASC 740 additionally requires a valuation
allowance to be established when it is more likely than not that all or a portion of deferred tax assets will not be realized. As of
June 30, 2026 and September 30, 2025, the Company’s deferred tax asset had a full valuation allowance recorded against it. Our
effective tax rate was ( 2.76 )% and 24.34 % for the three months ended June 30, 2026 and 2025, respectively, and ( 6.41 )% and 24.20 % for
the nine months ended June 30, 2026 and 2025, respectively. The effective tax rate differs from the statutory tax rate of 21 % for the
period ended June 30, 2026 and 2025, due to the valuation allowance on the deferred tax assets.
ASC
740 also clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes
a recognition threshold and measurement process for financial statement recognition and measurement of a tax position 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. ASC 740 also provides guidance on derecognition, classification, interest and penalties, accounting in interim
period, disclosure and transition.
The
Company recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense. There were no unrecognized
tax benefits and $ 667 and $ 0 accrued for interest and penalties as of June 30, 2026 and September 30, 2025. The Company is currently
not aware of any issues under review that could result in significant payments, accruals or material deviation from its position.
The
Company has identified the United States as its only “major” tax jurisdiction. The Company is subject to income taxation
by major taxing authorities since inception. These examinations may include questioning the timing and amount of deductions, the nexus
of income among various tax jurisdictions and compliance with federal and state tax laws. The Company’s management does not expect
that the total amount of unrecognized tax benefits will materially change over the next twelve months.
13
IB
ACQUISITION CORP.
NOTES
TO FINANCIAL STATEMENTS
JUNE
30, 2026
(Unaudited)
Net
(Loss) Income Per Common Stock
The
Company complies with the accounting and disclosure requirements of FASB ASC Topic 260, “Earnings Per Share”. Net (loss)
income per common share is computed by dividing net (loss) income by the weighted average number of shares of common stock outstanding
for the period. Remeasurement associated with the redeemable shares of common stock is excluded from earnings per share as the redemption
value approximates fair value.
The
calculation of diluted net (loss) income per share does not consider the effect of the rights issued in connection with the (i) Initial
Public Offering, and (ii) the private placement since the exercise of the rights are contingent upon the occurrence of future events.
As of June 30, 2026 and September 30, 2025, the rights are exercisable to purchase 605,525 shares of common stock in the aggregate. The
weighted average of these shares was excluded from the calculation of diluted net (loss) income common stock since the inclusion of such
rights would be anti-dilutive. The rights cannot be converted to shares of common stock prior to an initial Business Combination; therefore,
they have been classified as anti-dilutive.
The
following table reflects the calculation of basic and diluted net (loss) income per common stock (in dollars, except per share amounts):
SCHEDULE OF BASIC AND DILUTED NET LOSS INCOME PER COMMON STOCK
For the Three Months Ended June 30,
For the Nine Months Ended June 30,
2026
2025
2026
2025
Redeemable
Non-redeemable
Redeemable
Non-redeemable
Redeemable
Non-redeemable
Redeemable
Non-redeemable
Basic and diluted net (loss) income per common share
Numerator:
Allocation of net (loss) income
$ ( 85,970 )
$ ( 481,196 )
$ 597,750
$ 220,860
$ ( 284,348 )
$ ( 981,586 )
$ 1,861,869
$ 687,935
Denominator:
Basic weighted-average shares outstanding
759,139
4,249,090
11,500,000
4,249,090
1,230,884
4,249,090
11,500,000
4,249,090
Basic and diluted net (loss) income per common share
$ ( 0.11 )
$ ( 0.11 )
$ 0.05
$ 0.05
$ ( 0.23 )
$ ( 0.23 )
$ 0.16
$ 0.16
Concentration
of Credit Risk
Financial
instruments that potentially subject the Company to concentrations of credit risk consist of cash accounts in a financial institution,
which at times may exceed the Federal Depository Insurance Coverage of $ 250,000 . The Company has not experienced losses on the cash account
and management believes that the Company is not exposed to significant risks on such account. Uninsured cash amounts as of June 30, 2026
and September 30, 2025, are $ 0 and $ 966,065 , respectively.
Fair
value of Financial Instruments
The
fair value of the Company’s assets and liabilities, which qualify as financial instruments under ASC Topic 820, “Fair Value
Measurements and Disclosures,” approximates the carrying amounts represented in the accompanying balance sheets, primarily due
to their short-term nature.
14
IB
ACQUISITION CORP.
NOTES
TO FINANCIAL STATEMENTS
JUNE
30, 2026
(Unaudited)
Recent
Accounting Standards
Management
does not believe that any recently issued, but not effective, accounting standards, if currently adopted, would have a material effect
on the Company’s financial statements.
NOTE
3. INITIAL PUBLIC OFFERING
Pursuant
to the Initial Public Offering, the Company sold 11,500,000 Units, which includes a full exercise by the underwriter 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 share of the Company’s
common stock, and one right. Each right entitles the holder thereof to receive one-twentieth (1/20) of one share of common stock upon
the consummation of the Business Combination.
NOTE
4. PRIVATE PLACEMENT
Simultaneously
with the closing of the Initial Public Offering, the Sponsor has purchased an aggregate of 610,500 Private Placement Units at a price
of $ 10.00 per Private Placement Unit from the Company in a private placement. Each Private Unit will consist of one share of common stock
(“Private Placement Share”) and one right (“Private Placement Right”). Each Private Placement Right will entitle
the holder to receive one-twentieth of one share of common stock at the closing of a Business Combination. Certain proceeds from the
sale of the Private Placement Units were added to the net proceeds from the Initial Public Offering held in the Trust Account. If the
Company does not complete a Business Combination within the Combination Period, the proceeds from the sale of the Private Units will
be used to fund the redemption of the Public Shares (subject to the requirements of applicable law), and the Private Placements Units
and all underlying securities will expire worthless.
NOTE
5. RELATED PARTY TRANSACTIONS
Founder
Shares
On
September 2, 2020, the Sponsor subscribed to purchase an aggregate of 4,312,500 shares (the “Founder Shares”) for a subscription
price of $ 3,000 . On October 26, 2023, the Sponsor agreed to surrender an aggregate of 1,068,910 shares of the Company’s common
stock for no consideration, which were cancelled, resulting in the Sponsor holding an aggregate of 3,243,590 Founder Shares. The subsequent
cancellation is retrospectively reflected in the financial statements from day one.
The
Company maintains the ownership of Founder Shares by the initial stockholders at 22.0 % of the Company’s issued and outstanding
shares of common stock upon the consummation of the Initial Public Offering, not including the Private Placement Shares or the Representative
Shares. Up to 423,077 Founder Shares held by the initial stockholders are no longer subject to forfeiture due to the underwriters’
over-allotment option exercised in full at the Initial Public Offering.
The
initial stockholders and the officers and directors have agreed not to transfer, assign or sell any of the Founder Shares until the earlier
of (i) six months after the date of the consummation of the Business Combination or (ii) the date on which the Company completes a liquidation,
merger, stock exchange or other similar transaction after its initial business combination that results in all of its public stockholders
having the right to exchange their shares of common stock for cash, securities or other property.
Notwithstanding
the foregoing, if the last sale price of the Company’s common stock equals or exceeds $12.00 per share (as adjusted for stock splits,
stock dividends, reorganizations, recapitalizations and the like) for any 20 trading days within any 30-trading day period commencing
at least 150 days after its initial Business Combination, the Founder Shares will be released from the lock-up.
Due
to Sponsor
During
the annual period ended September 30, 2025, the Company incurred travel expenses amounting to $ 2,788 ,
in connection with the potential Business Combination with Su De Tang Global Corporation, which was subsequently terminated. Such
expenses were advanced by the Sponsor on behalf of the Company. As of June 30, 2026 and September 30, 2025, the Company had due
to Sponsor, non-interest bearing and due on demand, in the amount of $ 2,788 .
Promissory
Note – Related Party
During
the nine months ended June 30, 2026, the Company issued a series of unsecured, non-interest-bearing promissory notes (the “2026
Notes”) to the Sponsor, with an aggregate principal amount of $ 500,000 . The 2026 Notes are payable upon the earlier of (i) the
completion of the Company’s initial Business Combination or (ii) the occurrence of an event of default, as defined in the 2026
Notes. As of June 30, 2026, $ 500,000 was outstanding under the 2026 Notes and is presented in the accompanying balance sheets.
15
IB
ACQUISITION CORP.
NOTES
TO FINANCIAL STATEMENTS
JUNE
30, 2026
(Unaudited)
Subscription
Agreements
From
October 2023 through January 2024, the Company’s Sponsor entered into six subscription agreements to sell membership interests
in the Sponsor to members of management, directors and director nominees. The membership interests represent the indirect equivalent
of 525,000 Founder Shares which equates to 16.19 % of the 3,243,590 Founder Shares issued and outstanding. The total purchase price paid
for the membership interests was $ 2,500 . The Company modified the agreements in February 2024, with the intent to clarify that the Founder
Shares are “earned upon the completion of a successful Business Combination” and the modified agreement is to be effective
contemporaneously with the date and time of the initial subscription agreements. The sale of the membership interests to the Company’s
management, directors and director nominees is in the scope of FASB ASC Topic 718, “Compensation-Stock Compensation” (“ASC
718”). Under ASC 718, stock-based compensation associated with equity-classified awards is measured at fair value upon the grant
date.
On
January 22, 2024, one of the subscription agreements representing an indirect equivalent of 100,000 Founder Shares or 3.08 % of the 3,243,590
Founder Shares (with over-allotment) issued and outstanding was terminated and $ 500 was paid to the subscriber as a result of the termination
of the agreement.
On
September 11, 2024, one of the subscription agreements representing an indirect equivalent of 100,000 Founder Shares or 3.08 % of the
3,243,590 Founder Shares (with over-allotment) issued and outstanding was amended in which the Sponsor granted an additional 50,000 Founder
Shares bringing the total to 150,000 Founder Shares or 4.62 % of the 3,243,590 Founder Shares (with over-allotment) issued and outstanding.
The total purchase price paid for the membership interest was $ 750 .
The
fair value of the 425,000 shares granted through March 28, 2024, to the Company’s directors and director nominees was approximately
$ 1,734,000 or approximately $ 4.08 per share. The fair value of the additional 50,000 shares granted on September 11, 2024, to the Company’s
directors and director nominees was approximately $ 499,000 or approximately $ 9.98 per share. The Founder Shares were granted subject
to a performance condition (i.e., the occurrence of a 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. Although
the Company entered into a Business Combination Agreement, the Company determined that a Business Combination is not considered probable
as of June 30, 2026, and therefore, no stock-based compensation expense has been recognized. Stock-based compensation would be recognized
at the date a Business Combination is considered probable (i.e., upon consummation of a Business Combination) in an amount equal to the
number of Founder Shares times the grant date fair value per share (unless subsequently modified) less the amount initially received
for the purchase of the Founder Shares.
The
Founder Shares issued to the directors and director nominees were valued using a Black-Scholes model. The following criteria present
the quantitative information regarding market assumptions used in the Founder Share valuations:
SCHEDULE OF FAIR VALUE OF MARKET ASSUMPTIONS USED IN THE FOUNDER SHARE VALUATIONS
November 15, 2023
January 15, 2024
Volatility
5.0 %
5.0 %
Risk-free rate
4.8 %
4.1 %
Spot price
$ 8.95
$ 9.32
Discount of lack of marketability (DLOM)
0.2 %
0.4 %
Equity measurement input
0.2 %
0.4 %
Administrative
Support Agreement
The
Company entered into an Administrative Services Agreement pursuant to which the Company agreed to pay the Chief Financial Officer a sum
of $ 5,000 per month commencing on October 1, 2023. Upon completion of the initial business combination or the liquidation, the Company
will cease paying these monthly fees. On January 22, 2024, the Company’s Chief Financial Officer resigned, and the Administrative
Services Agreement was terminated.
On
January 22, 2024, the Company appointed a new Chief Financial Officer and entered into an Administrative Services Agreement dated January
24, 2024, pursuant to which the Company agreed to pay the Chief Financial Officer a sum of $ 5,000 per month commencing at the time of
the Initial Public Offering closing. The agreement further specified that upon completion of the initial business combination or the
liquidation, the Company will cease paying these monthly fees.
For
the three and nine months ended June 30, 2026, the Company incurred $ 15,000 and $ 45,000 in fees for these services, respectively, of
which $ 15,000 is recorded as accrued expenses in the balance sheet as of June 30, 2026. For the three and nine months ended June 30,
2025, the Company incurred $ 15,000 and $ 45,000 in fees for these services, of which $ 15,000 is recorded as accrued expenses in the balance
sheets as of June 30, 2025.
16
IB
ACQUISITION CORP.
NOTES
TO FINANCIAL STATEMENTS
JUNE
30, 2026
(Unaudited)
NOTE
6. COMMITMENTS AND CONTINGENCY
Registration
Rights
The
holders of the Founder Shares, Private Placement Units (and their underlying securities) any Units that may be issued upon conversion
of the Working Capital Loans (and underlying securities), and Representative Shares are entitled to registration rights pursuant to a
registration rights agreement signed on the effective date of the Initial Public Offering requiring the Company to register such securities
for resale. The holders of these securities are entitled to make up to three demands, excluding short form demands, that the Company
register such securities. In addition, the holders have certain “piggy-back” registration rights with respect to registration
statements filed subsequent to the completion of a Business Combination and rights to require the Company to register for resale such
securities pursuant to Rule 415 under the Securities Act. The registration rights agreement does not contain liquidated damages or other
cash settlement provisions resulting from delays in registering the Company’s securities. The Company will bear the expenses incurred
in connection with the filing of any such registration statements.
Underwriting
Agreement and Business Combination Marketing Agreement
The
Company engaged I-Bankers to act as Underwriters on the Initial Public Offering of the Company’s Units, for $ 115,000,000 and the
simultaneous listing on the Nasdaq Global Market. The Underwriters had a 30-day option to purchase up to an additional 1,500,000 Units
to cover over-allotments at the Initial Public Offering price, less the underwriting discounts and commissions. On March 28, 2024, simultaneously
with the closing of the Initial Public Offering, the Underwriters elected to fully exercise the over-allotment option to purchase an
additional 1,500,000 Units at a price of $ 10.00 per Unit.
The
Underwriters were entitled to a cash underwriting discount of $ 0.30 per Unit, or $ 3,450,000 in the aggregate, paid upon the closing of
the Initial Public Offering. In addition, under a business combination marketing agreement, the Company engaged I-Bankers to provide
marketing services in connection with the Business Combination and will pay I-Bankers a cash fee for such marketing services upon the
consummation of the Business Combination in an amount equal to, in the aggregate, 3.5 % of the gross proceeds of the Initial Public Offering
(the “M&A fee”) or $ 4,025,000 in the aggregate. If the Company doesn’t complete a business combination, no fee
will be due. In addition, the Company will pay the I-Bankers a finder fee equal to 1.0 % of the consideration issued to a target if the
business combination is consummated with a target introduced by the I-Bankers.
On
the closing of the Initial Public Offering, pursuant to the underwriting agreement, the Company issued as compensation 395,000 shares
of common stock for no cash consideration (the “Representative Shares”).
Working
Capital Loan
On
September 16, 2024, the Company issued an unsecured promissory note in the principal amount of $ 150,000 to Su De Tang Global Corporation
(the “Working Capital Loan”). The principal balance of this Promissory Note represented the first of potentially three instalments
of the Working Capital Loan. The Working Capital Loan bore no interest and was originally intended to be extinguished without any payment
upon the consummation of a proposed Business Combination with Su De Tang Global Corporation. However, the proposed Business Combination
was not consummated. The Company borrowed an aggregate of $ 147,629 under the Working Capital Loan. As of September 30, 2025, the Company
had repaid $ 147,629 and no borrowings were available under the note.
NOTE
7. STOCKHOLDERS’ (DEFICIT) EQUITY
Preferred
Stock — The Company is authorized to issue 10,000,000 shares of preferred stock with a par value of $ 0.0001 per share with
such designation, rights and preferences as may be determined from time to time by the Company’s board of directors. As of June
30, 2026 and September 30, 2025, there were no shares of preferred stock issued or outstanding.
Common
Stock — The Company is authorized to issue 100,000,000 shares of common stock with a par value of $ 0.0001 per share. Holders
of common stock are entitled to one vote for each share. As of June 30, 2026 and September 30, 2025, there were 4,249,090 shares of common
stock issued and outstanding, excluding 759,139 and 1,490,880 shares of common stock subject to possible redemption, respectively.
17
IB
ACQUISITION CORP.
NOTES
TO FINANCIAL STATEMENTS
JUNE
30, 2026
(Unaudited)
NOTE
8. FAIR VALUE MEASUREMENTS
The
Company follows the guidance in ASC 820 for its financial assets and liabilities that are re-measured and reported at fair value at each
reporting period, and non-financial assets and liabilities that are measured and reported at fair value at least annually.
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 our assessment of the assumptions that market participants would use in pricing the asset or liability.
As
of June 30, 2026, assets held in the Trust Account were comprised of $ 8,261,479 in a money market fund that is invested primarily in
U.S. Treasury Securities. For the period ended June 30, 2026, the Company had withdrawn $ 105,000 of interest earned on the Trust Account
to pay for income taxes, and $ 7,886,591 from the Trust Account in connection with redemption.
As
of September 30, 2025, assets held in the Trust Account were comprised of $ 15,890,194 in a money market fund that is invested primarily
in U.S. Treasury Securities. For the year ended September 30, 2025, the Company had withdrawn $ 1,711,366 of interest earned on the Trust
Account to pay for income taxes and $ 106,131,025 from the Trust Account in connection with redemptions.
The
following table presents information about the Company’s assets and liabilities that are measured at fair value on a recurring
basis as of June 30, 2026 and September 30, 2025, and indicates the fair value hierarchy of the valuation inputs the Company utilized
to determine such fair value.:
SCHEDULE OF ASSETS AND LIABILITIES MEASURED AT FAIR VALUE ON RECURRING BASIS
Description
Level
June 30, 2026
September 30, 2025
Assets:
Cash and investments held in Trust Account
1
$ 8,261,479
$ 15,890,194
NOTE
9. SEGMENT INFORMATION
ASC
Topic 280, “Segment Reporting,” establishes standards for companies to report in their financial statement information about
operating segments, products, services, geographic areas, and major customers. Operating segments are defined as components of an enterprise
for which separate financial information is available that is regularly evaluated by the Company’s chief operating decision maker,
or group, in deciding how to allocate resources and assess performance.
The
Company’s chief operating decision maker has been identified as the Chief Financial Officer (“CODM”), who reviews the
operating results for the Company as a whole to make decisions about allocating resources and assessing financial performance. Accordingly,
management has determined that the Company only has one operating segment.
When
evaluating the Company’s performance and making key decisions regarding resource allocation, the CODM reviews key metrics, which
includes general and administrative expenses and interest and dividends earned on cash and investments held in Trust Account which are
included in the statements of operations.
The
key measures of segment profit or loss reviewed by our CODM are interest and dividends earned on cash and investments held in Trust Account
and general and administrative expenses. The CODM reviews interest and dividends earned on cash and investments held in Trust Account
to measure and monitor stockholder value and determine the most effective strategy of investment with the Trust Account funds while maintaining
compliance with the trust agreement. General and administrative expenses are reviewed and monitored by the CODM to manage and forecast
cash to ensure enough capital is available to complete a Business Combination within the Combination Period. 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.
NOTE
10. SUBSEQUENT EVENTS
The
Company evaluated subsequent events and transactions that occurred after the balance sheet date up to the date that the financial statements
were issued. Based upon this review, the Company did not identify any subsequent events that would have required adjustment or disclosure
in the financial statements.
On
August 5, 2026, the Company issued unsecured, non-interest-bearing promissory notes (the “Note”) to the Sponsor, with a principal
amount of $ 250,000 . The Note is payable upon the earlier of (i) the completion of the Company’s initial Business Combination or
(ii) the occurrence of an event of default, as defined in the Note.
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.