Item 7. Management’s Discussion and Analysis
Item 7.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
References
in this Annual Report on Form 10-k (this “Annual Report”) to “we,” “us,” “Inflection Point”
or the “Company” refer to Inflection Point Acquisition Corp. III. References to our “management” or our “management
team” refer to our officers and directors, and references to the “Sponsor” refer to Inflection Point Holdings III
LLC. The following discussion and analysis of the Company’s financial condition and results of operations should be read in conjunction
with the financial statements and the notes thereto contained elsewhere in this Annual Report. Certain information contained in the discussion
and analysis set forth below includes forward-looking statements that involve risks and uncertainties.
Forward
Looking Statements
This Annual
Report includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section
21E of the Exchange Act that are not historical facts and involve risks and uncertainties that could cause actual results to differ materially
from those expected and projected. All statements, other than statements of historical fact included in this Form 10-K including, without
limitation, statements in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations”
regarding the completion of the Business Combination, the Company’s financial position, business strategy and the plans and objectives
of management for future operations, are forward-looking statements. Words such as “expect,” “believe,” “anticipate,”
“intend,” “estimate,” “seek” and variations and similar words and expressions are intended to identify
such forward-looking statements. Such forward-looking statements relate to future events or future performance, but reflect management’s
current beliefs, based on information currently available. A number of factors could cause actual events, performance or results to differ
materially from the events, performance and results discussed in the forward-looking statements, including that the conditions of the
Business Combination are not satisfied. For information identifying important factors that could cause actual results to differ materially
from those anticipated in the forward-looking statements, please refer to the Risk Factors section of the Company’s final prospectus
for its Initial Public Offering filed with the U.S. Securities and Exchange Commission (the “ SEC ”) and the Risk Factors
section of this Annual Report. The Company’s securities filings can be accessed on the EDGAR section of the SEC’s website
at www.sec.gov. Except as expressly required by applicable securities law, the Company disclaims any intention or obligation to update
or revise any forward-looking statements whether as a result of new information, future events or otherwise.
Overview
We are a
blank check company incorporated in the Cayman Islands on January 31, 2024 formed for the purpose of effecting a merger, amalgamation,
share exchange, asset acquisition, share purchase, reorganization or other 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 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.
55
Business
Combination with Air Water
On August
25, 2025, Inflection Point, Air Water, PubCo and Merger Sub, entered into the Air Water Business Combination Agreement.
Pursuant
to terms of the Air Water Business Combination Agreement and subject to the terms and conditions set forth therein: (a) in the First
Merger, Inflection Point will be merged with and into PubCo, as a result of which the separate corporate existence of Inflection Point
shall cease and PubCo shall continue as the surviving company, and (b) one business day after the First Merger, in the Second Merger,
Air Water will be merged with and into Merger Sub, as a result of which the separate corporate existence of the Company shall cease and
Merger Sub shall continue as the surviving company and a wholly owned direct subsidiary of PubCo, resulting in a combined company whereby
PubCo will own Air Water OpCo and substantially all of the assets and the business of the combined company will be held and operated
by Air Water OpCo and its subsidiaries.
Structure
and consideration
One day prior
to the First Merger Effective Date:
(i)
each then-issued and outstanding
Unit shall be automatically detached and separated into one Class A Ordinary Share and one Right to receive one-tenth of one Class
A Ordinary Share, upon the closing of Inflection Point’s initial business combination;
(ii)
pursuant to Inflection Point’s
Amended and Restated Memorandum and Articles of Association and the Sponsor Support Agreement each of the then issued and outstanding
Class B Ordinary Shares, par value $0.0001 per share, of Inflection Point will convert automatically, on a one-for-one basis, into
one Class A Ordinary Share of Inflection Point; and
(iii)
each Right that is then-issued
and outstanding shall be automatically converted into one-tenth of one Class A Ordinary Share of Inflection Point (provided, that
if a holder of Rights would be entitled to receive a fraction of a Class A Ordinary Share upon the Rights Conversion, the number
of Class A Ordinary Shares issued to such holder upon the Rights Conversion will be rounded down to the nearest whole number of Class
A Ordinary Shares without cash settlement for such rounded fraction).
At the First
Merger Effective Time, by virtue of the First Merger and without any action on the part of any party or the holders of securities of
Inflection Point or PubCo:
(i)
each Class A Ordinary Share
(other than any Excluded Shares, redeeming shares and Inflection Point dissenting shares), which is issued and outstanding immediately
prior to the First Merger Effective Time, shall be converted into the right to receive one PubCo Ordinary Share;
(ii) each Excluded
Share, that is issued and outstanding immediately prior to the First Merger Effective Time
shall no longer be outstanding and shall automatically be cancelled and shall cease to exist,
without any conversion thereof and no consideration shall be paid with respect thereto;
(iii)
each redeeming share will be
redeemed by Inflection Point and each redeeming share shall automatically be cancelled and shall cease to exist, and each holder
of such redeeming shares shall thereafter cease to have any rights with respect to such securities except the right to be paid the
Redemption Price in accordance with the Amended and Restated Memorandum and Articles of Association;
(iv)
each Inflection Point dissenting
share shall no longer be outstanding and shall automatically be cancelled by virtue of the First Merger, and the holder of such Inflection
Point dissenting share shall thereafter cease to have any rights with respect to such Inflection Point dissenting share, but instead
shall be entitled to the right to be paid the fair value of such Inflection Point dissenting share and such other rights as are granted
by Section 238 of the Companies Act; provided, however, that if, after the First Merger Effective Time, such holder fails to perfect,
waives, withdraws, or loses such holder’s right to dissent pursuant to Section 238 of the Companies Act, or if a court of competent
jurisdiction shall determine that such holder is not entitled to the relief provided by Section 238 of the Companies Act, such ordinary
shares shall cease to be Inflection Point dissenting shares and shall be treated as if they had been converted as of the First Merger
Effective Time into the right to receive the consideration provided by clause (i) above without interest thereon; and
(v) each PubCo
Ordinary Share that is issued and outstanding immediately prior to the First Merger Effective
Time (excluding, for the avoidance of doubt, any PubCo Ordinary Shares issued at the First
Merger Effective Time in connection with the First Merger) shall be irrevocably surrendered
to PubCo for cancellation and for consideration equal to the subscription price (if any)
that was paid for such PubCo Ordinary Share.
56
At the Second
Merger Effective Time by virtue of the Second Merger and without any action on the part of any party or the holders of securities of
Air Water or PubCo:
(i) each Air
Water Ordinary Share that is issued and outstanding immediately prior to the Second Merger
Effective Time shall be converted into the right to receive a number of PubCo Ordinary Shares
equal to the Exchange Ratio;
(ii) each Air
Water Series A Preferred Share that is issued and outstanding immediately prior to the Second
Merger Effective Time shall be converted into the right to receive a number of PubCo Series
A Preferred Shares equal to (i) the aggregate Accrued Value (as defined in Air Water’s
amended and restated memorandum and articles of association) attributable to such Air Water
Series A Preferred Share divided by (ii) $1,000;
(iii) each
Air Water Warrant that is issued and outstanding immediately prior to the Second Merger Effective
Time that was issued pursuant to a Pre-Funded PIPE Subscription Agreement or PIPE Agreement,
will be converted into the right to receive a PubCo Series A Investor Warrant exercisable
for a number of PubCo Ordinary Shares equal to (x) the number of Air Water Ordinary Shares
issuable upon conversion of the holder’s Air Water Series A Preferred Shares upon a
hypothetical conversion of such Air Water Series A Preferred Shares immediately prior to
the Second Merger multiplied by (y) the Exchange Ratio;
(iv) each Air
Water Warrant that is issued and outstanding immediately prior to the Second Merger Effective
Time which was not issued pursuant to a Pre-Funded PIPE Subscription Agreement or PIPE Agreement,
will be converted into the right to receive a PubCo Series A Investor Warrant exercisable
for a number of PubCo Ordinary Shares equal to the number of Air Water Ordinary Shares issuable
upon a hypothetical conversion of such Air Water Warrant as of immediately prior to the Second
Merger;
(v) each Air
Water RSU that is issued and outstanding immediately prior to the Second Merger Effective
Time shall be converted into the right to a receive PubCo RSU on the same terms and conditions
(including applicable vesting, settlement and termination provisions) as are in effect with
respect to each such award of Air Water RSUs; provided, that each award of PubCo RSUs will
be subject to the number of PubCo Ordinary Shares equal to the product of (x) the number
of whole Air Water Ordinary Shares that were subject to such award of Air Water RSUs (with
any fractional share otherwise resulting rounded down to the nearest whole share) immediately
prior to the Second Merger Effective Time, multiplied by (y) the Exchange Ratio;
(vi) each Air
Water PSU that is issued and outstanding and unvested immediately prior to the Second Merger
Effective Time shall be assumed and converted into the right to receive a PubCo PSU on the
same terms and conditions (including applicable performance vesting criteria and other applicable
settlement and termination provisions) as are in effect with respect to each such award of
Air Water PSUs immediately prior to the Second Merger Effective Time; provided, that each
award of PubCo PSUs will be subject to a number of PubCo Ordinary Shares, determined based
on the pro-rata portion of Earnout Shares attributable to such holder’s Air Water RSUs,
subject to achievement of the applicable Triggering Event (with any fractional share otherwise
resulting rounded down to the nearest whole share); and
(vii) each
Merger Sub Share that is issued and outstanding immediately prior to the Second Merger Effective
Time shall be converted into and become one validly issued, fully paid and non-assessable
ordinary share of Merger Sub (as the surviving corporation of the Second Merger).
The “Exchange
Ratio” will be equal to (A) the quotient of (i) $300,000,000 divided by (ii) the Redemption Price, divided by (B) the total number
of Air Water Ordinary Shares (including the Air Water Ordinary Shares underlying the Air Water RSUs) issued and outstanding immediately
prior to the Second Merger Effective Time.
57
In addition,
following the Second Merger Effective Time, PubCo will issue to certain Air Water equity holders and the Air Water PSU Holders up to
30,000,000 additional Earnout Shares in four tranches of 7,500,000, respectively, upon the occurrence of each of the following four Triggering
Events:
● (a)
with respect to any full fiscal quarter of PubCo ending on or prior to June 30, 2026, the
revenue from continuing operations (excluding extraordinary gains) for such fiscal quarter
exceeds $25,000,000, or (b) PubCo or any of its consolidated subsidiaries enters into a binding
and definitive agreement on or prior to June 30, 2026 with the US Federal Emergency Management
Agency, the US Department of War or other US federal agency or Regenerate1 LLC that provides
for minimum annual and recurring Revenue of at least $100,000,000;
● with
respect to any full fiscal quarter of PubCo ending on or prior to December 31, 2026, the
revenue from continuing operations (excluding extraordinary gains) for such fiscal quarter
exceeds $50,000,000;
● with
respect to any full fiscal quarter of PubCo ending on or prior to December 31, 2026, the
EBITDA (as defined and reported by Bloomberg L.P.) for such fiscal quarter exceeds $12,500,000;
and
● within
the time period beginning on the date that is the 6-month anniversary of the Second Merger
Effective Time and ending on the date that is the 18-month anniversary of the Second Merger
Effective Time, the closing sale price of one PubCo Ordinary Share as reported on Nasdaq
(or the exchange on which the PubCo Ordinary Shares are then listed) for a period of at least
twenty (20) days out of thirty (30) consecutive trading days ending on the trading day immediately
prior to the date of determination, is greater than or equal to $20.00, in each case subject
to equitable adjustments for any reclassification, share split (including a reverse share
split), reorganization, recapitalization, split-up, combination, exchange of shares, readjustment,
or other similar transaction, or a share dividend or share distribution.
Air Water
Financings
In connection
with the transactions contemplated by the Air Water Business Combination Agreement, on July 25, Air Water UK entered into a subscription
agreement with IPF, pursuant to which IPF subscribed for and purchased from Air Water UK preferred shares for an aggregate of $4 million.
Such preferred shares were exchange for Air Water Series A1 Preferred Shares and Air Water Warrants to purchase Air Water Ordinary Shares.
In connection
with the transactions contemplated by the Air Water Business Combination Agreement, on August 25, 2025, Air Water entered into the Pre-Funded
PIPE Subscription Agreement with the Pre-Funded PIPE Investors. Pursuant to the Pre-Funded PIPE Subscription Agreement, the Pre-Funded
PIPE Investors agreed, among other things, to subscribe for and purchase, and Air Water agreed, among other things, to issue and allot,
Air Water Series A1 Preferred Shares and Air Water Warrants to purchase Air Water Ordinary Shares, for aggregate consideration of approximately
$28.5 million, substantially concurrently with the execution and delivery of the Air Water Business Combination Agreement.
In addition,
on August 25, 2025, Air Water entered into the Closing PIPE Subscription Agreements pursuant to which the Closing PIPE Investors agreed,
among other things, to subscribe for and purchase, and Air Water agreed, among other things, to issue and allot, Air Water Series A1
Preferred Shares or Air Water Series A2 Preferred Shares and Air Water Warrants, for aggregate consideration of approximately $31.0 million,
immediately prior to the Second Merger Effective Time.
58
Closing
Conditions
The
obligations of Inflection Point, Air Water, PubCo and Merger Sub to consummate the Proposed
Business Combination are subject to the satisfaction or waiver of customary closing conditions,
including without limitation: (i) the adoption and/or approval, as applicable, by Inflection
Point’s shareholders of (A) the adoption and approval of the Air Water Business Combination
Agreement, the Mergers and the other transactions contemplated by the Air Water Business
Combination Agreement, (B) the entry into the first plan of merger, (C) the adoption and
approval of any other proposals as the SEC may indicate are necessary in its comments to
the registration statement related to the Proposed Business Combination, and D) the adoption
and approval of such other matters as Air Water and Inflection Point shall hereafter mutually
determine to be necessary or appropriate in order to effect the Proposed Business Combination,
(ii) the approval of the holders of Air Water Shares (voting together as a single class and
not as a separate series, and on an as-converted basis) of (A) the adoption and approval
of the Air Water Business Combination Agreement and the Mergers, (B) the entry into the second
plan of merger, and (C) the other transactions of the Air Water Business Combination Agreement,
(iii) no adverse law or order that has the effect of making the transactions contemplated
by the Air Water Business Combination Agreement illegal or otherwise prohibiting the consummation
of such transactions, (iv) the expiration of all waiting periods (and any extensions thereof)
under the Hart-Scott-Rodino Act with respect to the Proposed Business Combination, (v) approval
of the listing of the PubCo Ordinary Shares on the Nasdaq Stock Market LLC, (vi) the registration
statement related to the Proposed Business Combination having become effective (with no stop
order having been issued by the SEC which remains in effect and no proceeding seeking such
a stop order having been threatened or initiated by the SEC and not withdrawn), (vii) the
accuracy of the representations and warranties and the performance of the covenants and agreements
of each of the parties to the Air Water Business Combination Agreement, in each case subject
to certain qualifiers, (viii) duly executed pay-off letters certifying certain indebtedness
of Air Water and its subsidiaries, as specified in the Air Water Business Combination Agreement,
shall have been paid off, (ix) execution and delivery of the other agreements, instruments,
certificates or documents required to be executed or delivered in connection with or pursuant
to the Air Water Business Combination Agreement, as applicable, (x) with respect to Inflection
Point, Inflection Point shall have made all necessary and appropriate arrangements with the
trustee to have all of the funds held in the Trust Account disbursed to Inflection Point
in accordance with the Air Water Business Combination Agreement upon the Closing, and all
such funds released from the Trust Account shall be available to PubCo, (xi) no material
adverse effect with respect to either Air Water or Inflection Point shall have occurred which
is continuing and (xii) each of Air Water and Inflection Point shall have delivered a customary
closing certificate.
Company
Support Agreement
Concurrently
with the execution of the Air Water Business Combination Agreement, Inflection Point entered
into Company Support Agreements with Air Water, PubCo and the Supporting Stockholders, pursuant
to which each Supporting Stockholder has agreed to, among other things, (a) vote the Air
Water Subject Securities in favor of the Air Water Business Combination Agreement and the
transactions contemplated thereby, (b) be bound by certain other covenants and agreements
related to the Proposed Business Combination (c) be bound by certain transfer restrictions
with respect to the Air Water Subject Securities and (d) waive its dissenter rights under
Section 238 of the Cayman Act and any other similar statute.
Sponsor
Support Agreement
In
connection with the execution of the Air Water Business Combination Agreement, the Sponsor
has entered into the Sponsor Support Agreement with Inflection Point, PubCo and Air Water,
pursuant to which the Sponsor has agreed to, among other things, (a) vote the Sponsor Subject
Securities in favor of the matters to be approved by the shareholders of Inflection Point
in connection with the Proposed Business Combination at any meeting of Inflection Point shareholders
to be called for approval of the Business Combination, (b) waive its anti-dilution rights
in the Amended and Restated Memorandum and Articles, (c) waive its dissenter rights under
Section 238 of the Cayman Act and any other similar statute, (d) be bound by certain other
covenants and agreements related to the Proposed Business Combination and (e) be bound by
certain transfer restrictions with respect to the Sponsor Subject Securities, in each case,
on the terms and subject to the conditions set forth in the Sponsor Support Agreement. The
Sponsor Support Agreement also provides that Sponsor has agreed irrevocably to waive its
redemption rights in connection with the consummation of the Proposed Business Combination
with respect to any Sponsor Subject Securities they may hold.
Results
of Operations
We have neither
engaged in any operations nor generated any revenues to date. Our only activities from January 31, 2024 (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. 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.
59
For the year
ended December 31, 2025, we had a net income of $498,416, which consists of interest income on marketable securities held in the Trust
Account of $7,030,731 offset by formation and operating costs of $6,532,315.
For the period
from January 31, 2024 (inception) through December 31, 2024, we had a net loss of $85,796, which consisted of formation and operating
expenses.
Liquidity
and Capital Resources
Until the
consummation of the Initial Public Offering, our only source of liquidity was an initial purchase of Class B Ordinary Shares by the Sponsor
and loans from an affiliate of the Sponsor, Inflection Point Fund I, LP. On April 28, 2025, we consummated the Initial Public Offering
of 25,300,000 Public Units, at $10.00 per unit, generating gross proceeds of $253,000,000. Simultaneously with the closing of the Initial
Public Offering, we completed the sale 740,000 Private Placement Units at a price of $10.00 per unit in a private placement to the Sponsor
and Cantor, generating gross proceeds of $7,400,000.
Following
the Initial Public Offering, the full exercise of the over-allotment option, and the sale of the Private Units, a total of $253,000,000
was placed in the Trust Account. We incurred transaction costs of $17,305,941, consisting of $4,400,000 of cash underwriting fee, $12,045,000
of deferred underwriting fee, and $860,941 of other offering costs.
For the year
ended December 31, 2025, cash used in operating activities was $1,442,021. Net income of $498,416 was affected by interest earned on
marketable securities held in the Trust Account of $7,030,731, compensation expense of $2,581,854, and an adjustment to accrued offering
costs of $5,000. Changes in operating assets and liabilities provided $2,513,440 of cash for operating activities.
For the period
from January 31, 2024 (inception) through December 31, 2024, cash used in operating activities was $0.
As of December 31, 2025, we had marketable securities held in the Trust
Account of $258,955,961 and accrued interest of $824,770 which is included in other receivable – dividend income on our consolidated
balance sheets. 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. We may withdraw interest or dividends earned
on the funds held in the Trust Account for permitted withdrawals. 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 $1,126,011. We intend to use the funds held outside the Trust Account plus permitted withdrawals 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 loans may be convertible into additional Private Placement Units at a price of $10.00 per Unit
at the option of the lender. The units would be identical to the Private Placement Units.
In
connection with the Company’s assessment of going concern considerations in accordance
with FASB ASC Topic 205-40, “Presentation of Financial Statements - 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 accompanying financial statements are issued as it expects to continue
to incur significant costs in pursuit of its acquisition plans. In addition, Management has
determined that if the Company is unable to complete an initial business combination within
the completion window, then the Company will cease all operations except for the purpose
of liquidating. These conditions raise substantial doubt about the Company’s ability
to continue as a going concern. Management plans to consummate an initial business combination
prior to the end of the completion window. No adjustments have been made to the carrying
amounts of assets or liabilities should the Company be required to liquidate after April
28, 2027, the end of the completion window. There can be no assurance that the Company’s
plans to raise capital or to consummate an initial business combination will be successful.
60
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.
Commitments
and 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 an aggregate of $29,166.66 per month to Inflection Point Asset Management LLC (“ IPAM ”), an affiliate of the Sponsor
and our executive officers, a monthly fee of $29,166.66 for the services of Kevin Shannon, Chief Operating Officer and for office space
and administrative services provided to members of our management team. We began incurring these fees on April 25, 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 fee of $0.45 per unit on units other than those sold pursuant to the underwriters’ option to purchase
additional units and $0.65 per unit on units sold pursuant to the underwriters’ option to purchase additional units, or $12,045,000
in the aggregate due to the full exercise of the underwriters’ over-allotment option. The deferred fee will become payable to the
underwriters from the amounts held in the Trust Account solely in the event that the Company completes a Business Combination, subject
to the terms of the underwriting agreement.
Critical
Accounting Policies
The preparation
of consolidated financial statements and related disclosures in conformity with accounting principles generally accepted in the United
States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure
of contingent assets and liabilities at the date of the financial statements, and income and expenses during the periods 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. We have identified the following critical accounting policies:
Net Income
(Loss) per Share
The Company’s
consolidated statements of operations include a presentation of income (loss) per share for ordinary shares outstanding in a manner similar
to the two-class method of income (loss) per share. Net income (loss) per ordinary share, basic and diluted, for redeemable ordinary
shares is calculated by dividing the net income (loss) allocable to redeemable ordinary shares subject to possible redemption, by the
weighted average number of redeemable ordinary shares outstanding since original issuance. Net income (loss) per ordinary share, basic
and diluted, for non-redeemable ordinary shares is calculated by dividing net income (loss) allocable to non-redeemable ordinary shares,
by the weighted average number of non-redeemable ordinary shares outstanding for the periods.
61
Share-based
compensation
The Company
records share-based compensation in accordance with FASB ASC Topic 718, “Compensation-Share Compensation” (“ASC 718”),
guidance to account for its share-based compensation. It defines a fair value-based method of accounting for an employee share option
or similar equity instrument. The Company recognizes all forms of share-based payments at their fair value on the grant date, which are
based on the estimated number of awards that are ultimately expected to vest. Share-based payments are valued using a Probability Weighted
Expected Return Method (“PWERM Model”). Grants of share-based payment awards issued to non-employees for services rendered
have been recorded at the fair value of the share-based payment, which is the more readily determinable value. The grants are amortized
on a straight-line basis over the requisite service periods, which is generally the vesting period. If an award is granted, but vesting
does not occur, any previously recognized compensation cost is reversed in the period related to the termination of service. Share-based
compensation expenses are included in costs and operating expenses depending on the nature of the services provided in the statements
of operations.
Class
A Shares Subject to Possible Redemption
We account
for our Public Shares subject to possible redemption in accordance with the guidance in Accounting Standards Codification (“ASC”)
Topic 480 “Distinguishing Liabilities from Equity.” Public Shares subject to possible redemption are classified as a liability
instrument and are measured at fair value. Our Public Shares subject to possible redemption feature certain redemption rights that are
considered to be outside of our control and subject to occurrence of uncertain future events. Accordingly, the Public Shares subject
to possible redemption are presented as temporary equity, outside of the stockholders’ equity section of our balance sheets. The
Company recognizes changes in redemption value immediately as they occur and will adjust the carrying value of redeemable shares to equal
the redemption value at the end of each reporting period.
Recent
Accounting Standards
In November
2024, the FASB issued Accounting Standards Update (“ASU”) 2024-03, “Income Statement-Reporting Comprehensive Income-Expense
Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses”, requiring public entities to disclose
additional information about specific expense categories in the notes to the financial statements on an interim and annual basis. ASU
2024-03 is effective for fiscal years beginning after December 15, 2026, and for interim periods beginning after December 15, 2027, with
early adoption permitted. The Company is currently evaluating the impact of adopting ASU 2024-03.
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 consolidated financial statements.
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.
Item 9.
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
None.