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 “Part II, 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,” “Part I, Item 1A. Risk Factors” and elsewhere in this
Annual Report on Form 10-K.
Overview
We are a blank check company incorporated in the
Cayman Islands on June 7, 2024, formed for the purpose of effecting a merger, share exchange, asset acquisition, share purchase,
reorganization, or similar business combination with one or more businesses. We intend to effectuate our Business Combination using cash
derived from the proceeds of the Initial Public Offering and the sale of the Private Placement Units, our shares, debt or a combination
of cash, shares and debt.
We expect to incur significant costs in the pursuit
of our acquisition plans. We cannot assure you that our plans to complete a Business Combination will be successful.
Results of Operations
We have neither engaged in any operations nor
generated any revenues to date. Our only activities from June 7, 2024 (inception) through December 31, 2025 were organizational activities,
those necessary to prepare for the Initial Public Offering, described below, and subsequent to the Initial Public Offering, identifying
a target company for a Business Combination. We do not expect to generate any operating revenues until after the completion of our Business
Combination. We generate non-operating income in the form of interest income from the proceeds derived from the Initial Public Offering
and the sale of the Private Placement Units 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 year ended December 31, 2025, we had a
net income of $1,822,212, which consists of share based compensation expense of $108,750 and formation and operating costs of $367,996,
offset by interest income of $2,298,371 and by other income from change on overallotment liability of $587.
For the period from June 7, 2024 (inception)
through December 31, 2024, we had a net loss of $18,682, which consists of formation and operating costs.
Liquidity and Going Concern
On July 2, 2025, we consummated the Initial Public
Offering of 10,000,000 Units at $10.00 per Unit, generating gross proceeds of $100,000,000. Simultaneously with the closing of the Initial
Public Offering, we consummated the sale of an aggregate of 350,000 Private Placement Units to the Sponsor and EBC and their designees,
at a price of $10.00 per Unit, generating gross proceeds of $3,500,000. Of the 350,000 Private Placement Units, the Sponsor and its designees
purchased 225,000 Private Placement Units and EBC purchased 125,000 Private Placement Units.
On July 11, 2025, we consummated the closing of
an additional 1,500,000 Units sold pursuant to the underwriters’ over-allotment option, generating gross proceeds of $15,000,000.
Simultaneously with the closing of the over-allotment option on July 11, 2025, we also consummated the sale of an additional 30,000 Private
Placement Units, generating total proceeds of $300,000. Of those 30,000 Private Placement Units, the Sponsor and its designees purchased
19,286 Private Placement Units and EBC purchased 10,714 Private Placement Units.
Following the closing of the Initial Public Offering,
the Private Placement and the over-allotment option, a total of $115,000,000 was placed in the Trust Account. We incurred $6,741,773,
consisting of $2,300,000 of cash underwriting fee, $4,025,000 of deferred underwriting fee, and $416,773 of other offering costs.
For the year ended December 31, 2025, cash used
in operating activities was $475,975. Net income of $1,822,212 was affected by compensation expense to directors of $108,750, Interest
earned on marketable securities held in Trust Account of $2,298,371, and Change in fair value of overallotment liability of $587. Changes
in operating assets and liabilities used $107,979 of cash for operating activities.
38
For the period from June 7, 2024 (inception)
through December 31, 2024, cash used in operating activities was $15,332. Net loss of $18,682 was affected by payment of formation costs
through issuance of ordinary shares of $5,000. Changes in operating assets and liabilities used $1,650 of cash for operating activities.
As of December 31, 2025, we had marketable securities
held in the Trust Account of $117,298,371 (including approximately $2,298,371 of interest income) consisting of U.S. Treasury Bills with
a maturity of 185 days or less. We may withdraw interest from the Trust Account to pay taxes, if any. We intend to use substantially all
of the funds held in the Trust Account, including any amounts representing interest earned on the Trust Account (less income taxes payable),
to complete our Business Combination. To the extent that our share capital or debt is used, in whole or in part, as consideration to complete
our Business Combination, the remaining proceeds held in the Trust Account will be used as working capital to finance the operations of
the target business or businesses, make other acquisitions and pursue our growth strategies.
As of December 31, 2025, we had cash of $666,920.
We intend to use the funds held outside the Trust Account primarily to identify and evaluate target businesses, perform business due diligence
on prospective target businesses, travel to and from the offices, plants or similar locations of prospective target businesses or their
representatives or owners, review corporate documents and material agreements of prospective target businesses, and structure, negotiate
and complete a Business Combination.
In order to fund working capital deficiencies
or finance transaction costs in connection with a Business Combination, the Sponsor, or certain of our officers and directors or their
affiliates may, but are not obligated to, loan us funds as may be required. If we complete a Business Combination, we would repay such
loaned amounts. In the event that a Business Combination does not close, we may use a portion of the working capital held outside the
Trust Account to repay such loaned amounts but no proceeds from our Trust Account would be used for such repayment. Up to $1,500,000 of
such Working Capital Loans may be convertible into private placement units of the post Business Combination entity at a price of $10.00
per unit at the option of the lender. The units and the underlying securities would be identical to the Private Placement Units.
We plan to address this uncertainty through a
Business Combination. If a Business Combination is not consummated by the end of the Combination Period, currently April 2, 2027, there
will be mandatory liquidation and subsequent dissolution of the Company. We have determined that the liquidity condition raises substantial
doubt about the Company’s ability to continue as a going concern. 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.
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 pay an aggregate of $10,000 per month for office
space, administrative and support services. We began incurring these fees on July 1, 2025 and will continue to incur these fees monthly
until the earlier of the completion of the Business Combination and our liquidation.
The underwriters are entitled to a deferred underwriting
discount equal to 3.5% of the gross proceeds, or an aggregate of $4,025,000, of the Initial Public Offering.
Critical Accounting Estimates
The preparation of financial statements in conformity
with accounting principles generally accepted in the United States of America requires Management to make estimates and assumptions that
affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the 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, actual results could materially differ from those estimates. As of December 31, 2025, we did not have
any critical accounting estimates to be disclosed.
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES
ABOUT MARKET RISK
Not required for smaller reporting companies.
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY
DATA
This information appears following Item 15 of
this Report and is included herein by reference.
39
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.