UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2026
or
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission File Number: 001-42134
Melar Acquisition Corp. I
(Exact name of registrant as specified
in its charter)
Cayman Islands 87-1634103
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
143 West 72nd Street , 4th Floor
New York , New York 10023
(Address of principal executive offices) (Zip Code)
(702) 781-1120
(Registrant’s telephone number, including area
code)
Not Applicable
(Former name, former address and former
fiscal year, if changed since last report)
Securities registered pursuant to
Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which
registered
Units, each consisting of one Class A ordinary share and one-half of one redeemable warrant MACIU The Nasdaq Stock Market LLC
Class A ordinary shares, par value $0.0001 per share MACI The Nasdaq Stock Market LLC
Warrants, each whole warrant exercisable for one Class A ordinary share at an exercise price of $11.50 per share MACIW The Nasdaq Stock Market LLC
Indicate by check mark whether the
registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934
during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has
been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the
registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T
(§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit
such files). Yes ☒ No ☐
Indicate by check mark whether the
registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth
company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,”
and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐ Accelerated filer ☐
Non-accelerated filer ☒ Smaller reporting company ☒
Emerging growth company ☒
If an emerging growth company, indicate
by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial
accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the
registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☒ No ☐
As of May 14,
2026, there were 16,000,000 Class A ordinary shares, par value $0.0001 per share, and 5,621,622 Class B ordinary shares, par
value $0.0001 per share, of the registrant issued and outstanding.
MELAR ACQUISITION CORP. I
FORM 10-Q FOR THE QUARTERLY PERIOD
ENDED MARCH 31, 2026
TABLE OF CONTENTS
Page
Part I. Financial Information
1
Item 1. Financial Statements
1
Condensed Consolidated
Balance Sheets as of March 31, 2026 (Unaudited) and December 31, 2025
1
Unaudited
Condensed Consolidated Statements of Operations for the Three Months Ended March 31, 2026 and 2025
2
Unaudited
Condensed Consolidated Statements of Changes in Shareholders’ Deficit for the Three Months Ended March 31, 2026 and 2025
3
Unaudited
Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2026 and 2025
4
Notes to Unaudited Condensed
Consolidated Financial Statements
5
Item 2. Management’s
Discussion and Analysis of Financial Condition and Results of Operations
20
Item 3. Quantitative and
Qualitative Disclosures About Market Risk
27
Item 4. Controls and Procedures
27
Part II. Other Information
28
Item 1. Legal Proceedings
28
Item 1A. Risk Factors
28
Item 2. Unregistered Sales
of Equity Securities and Use of Proceeds
28
Item 3. Defaults Upon Senior
Securities
28
Item 4. Mine Safety Disclosures
28
Item 5. Other Information
28
Item 6. Exhibits
29
SIGNATURES
30
i
Unless otherwise stated in
this Report, or the context otherwise requires, references to:
● “2025
Annual Report” are to our Annual Report on Form 10-K for the fiscal year ended December 31, 2025, as filed with the SEC (as defined
below) on March 9, 2026;
● “Administrative
Services Agreement” are to the Administrative Services Agreement, dated June 17, 2024, which we entered into with MCG (as defined
below);
● “Amended
and Restated Articles” are to our Amended and Restated Memorandum and Articles of Association, as currently in effect;
● “ASC”
are to the FASB (as defined below) Accounting Standards Codification;
● “ASU”
are to the FASB Accounting Standards Update;
● “Board
of Directors” or “Board” are to our board of directors;
● “Business
Combination” are to a merger, amalgamation, share exchange, asset acquisition, share purchase, reorganization or similar business
combination with one or more businesses or entities;
● “CCM”
are to Cohen & Company Capital Markets, a division of Cohen & Company Securities, LLC, a representative of the Underwriters
(as defined below);
● “Certifying
Officers” are to our Chief Executive Officer and Chief Financial Officer, together;
● “Class
A Ordinary Shares” are to our Class A ordinary shares, par value $0.0001 per share;
● “Class
B Ordinary Shares” are to our Class B ordinary shares, par value $0.0001 per share;
● “Closing”
are to the consummation of the Everli Business Combination;
● “Combination
Period” are to (i) the 24-month period, from the closing of the Initial Public Offering (as defined below) to June 20, 2026 (or
such earlier date as determined by the Board), that we have to consummate an initial Business Combination, or (ii) such other period
in which we must consummate an initial Business Combination pursuant to an amendment to the Amended and Restated Articles and consistent
with applicable laws, regulations and stock exchange rules;
● “Company,”
“our,” “we,” or “us” are to Melar Acquisition Corp. I, a Cayman Islands exempted company;
ii
● “Continental”
are to Continental Stock Transfer & Trust Company, trustee of our Trust Account and warrant agent of our Warrants (as defined below);
● “Deferred
Fee” are to the additional fee of $6,600,000 in the aggregate to which the Underwriters are entitled that is payable only upon
our completion of the initial Business Combination;
● “Escrowed
Seller” are to Salvatore Palella;
● “Everli”
are to Everli Global Inc., a Nevada corporation, together with its successors;
● “Everli
Business Combination” are to the transactions contemplated by the Everli Merger Agreement and the related ancillary documents,
collectively;
● “Everli
Merger Agreement” are to the Agreement and Plan of Merger, dated July 30, 2025 and as amended on October 2, 2025 and December 8,
2025, we entered into with (i) Everli, (ii) Merger Sub (as defined below), (iii) the Sponsor (as defined below) and (iv) the Escrowed
Seller, as amended by the First Everli Merger Agreement Amendment (as defined below) and the Second Everli Merger
Agreement Amendment (as defined below);
● “Everli
Notes” are to the First Everli Note (as defined below) and the Second Everli Note (as defined below), together;
● “Everli
Registration Statement” are to the Registration Statement on Form S-4, which includes a proxy statement/prospectus, in connection
with the Everli Business Combination, which was originally submitted confidentially with the SEC on January 23, 2026;
● “Exchange
Act” are to the Securities Exchange Act of 1934, as amended;
● “FASB”
are to the Financial Accounting Standards Board;
● “First
Everli Merger Agreement Amendment” are to the First Amendment to Agreement and Plan of Merger, dated October 2, 2025, we entered
into with (i) Everli, (ii) Merger Sub, (iii) the Sponsor and (iv) the Escrowed Seller;
● “First
Everli Note” are to the secured promissory note and pledge agreement in the principal amount of up to $3,611,111 issued to us by
Everli and the Pledging Stockholder (as defined below) on May 30, 2025, as amended and restated on August 18, 2025, and further amended
on September 12, 2025, September 29, 2025 and March 30, 2026;
iii
● “Founder
Shares” are to the (i) Class B Ordinary Shares initially purchased by our Sponsor prior to the Initial Public Offering and (ii)
Class A Ordinary Shares that will be issued upon the automatic conversion of the Class B Ordinary Shares (x) at the time of our Business
Combination as described in the IPO Registration Statement (as defined below) or (y) earlier at the option of the holders thereof, as
described in the IPO Registration Statement; for the avoidance of doubt, such Class A Ordinary Shares will not be “Public Shares”
(as defined below);
● “GAAP”
are to the accounting principles generally accepted in the United States of America;
● “Initial
Public Offering” or “IPO” are to the initial public offering that we consummated on June 20, 2024;
● “Investment
Company Act” are to the Investment Company Act of 1940, as amended;
● “IPO
Promissory Note” are to that certain unsecured promissory note in the principal amount of up to $300,000 issued to our Sponsor
on March 11, 2024;
● “IPO
Registration Statement” are to the Registration Statement on Form S-1 initially filed with the SEC on May 31, 2024, as amended,
and declared effective on June 17, 2024 (File No. 333-279899);
● “JOBS
Act” are to the Jumpstart Our Business Startups Act of 2012;
● “Letter
Agreement” are to the Letter Agreement, dated June 17, 2024, which we entered into with our Sponsor and our directors and officers;
● “Management”
or our “Management Team” are to our executive officers;
● “Merger
Sub” are to MAC I Merger Sub Inc., a Nevada corporation and our wholly-owned subsidiary;
● “MCG”
are to Melar Capital Group LLC, an affiliate of the Sponsor;
● “Nasdaq”
are to The Nasdaq Stock Market LLC;
● “Nasdaq
36-Month Requirement” are to the requirement pursuant to the Nasdaq Rules (as defined below) that a SPAC (as defined below) must
complete one or more Business Combinations within 36 months following the effectiveness of its initial public offering registration statement;
● “Nasdaq
Rules” are to the continued listing rules of Nasdaq, as they exist as of the date of this Report;
● “Option
Units” are to the 1,000,000 units that were purchased by the Underwriters pursuant to the partial exercise of the Over-Allotment
Option (as defined below);
iv
● “Ordinary
Shares” are to the Class A Ordinary Shares and the Class B Ordinary Shares, together;
● “Over-Allotment
Option” are to the 45-day option that the Underwriters had to purchase up to an additional 2,250,000 Option Units to cover over-allotments,
if any, pursuant to the Underwriting Agreement (as defined below), which was partially exercised;
● “Pledging
Stockholder” are to a certain stockholder of Everli that is a party to the First Everli Note;
● “Private
Placement” are to the private placement of Private Placement Warrants (as defined below) that occurred simultaneously with the
closing of our Initial Public Offering, pursuant to the Private Placement Warrants Purchase Agreements (as defined below);
● “Private
Placement Warrants” are to the warrants issued to our Sponsor, CCM and Seaport (as defined below) in the Private Placement;
● “Private
Placement Warrants Purchase Agreements” are to the (i) Private Placement Warrants Purchase Agreement, dated June 17, 2024, which
we entered into with our Sponsor and (ii) Private Placement Warrants Purchase Agreement, dated June 17, 2024, which we entered into with
CCM and Seaport, together;
● “Public
Shareholders” are to the holders of our Public Shares, including our Sponsor and Management Team to the extent our Sponsor and/or
the members of our Management Team purchase Public Shares, provided that our Sponsor’s and each member of our Management Team’s
status as a “Public Shareholder” will only exist with respect to such Public Shares;
● “Public
Shares” are to the Class A Ordinary Shares sold as part of the Units (as defined below) in our Initial Public Offering (whether
they were purchased in our Initial Public Offering or thereafter in the open market);
● “Public
Warrants” are to the redeemable warrants sold as part of the Units in our Initial Public Offering (whether they were subscribed
for in our Initial Public Offering or purchased in the open market);
● “Registration
Rights Agreement” are to the Registration Rights Agreement, dated June 17, 2024, which we entered into with the Sponsor and the
other holders party thereto;
● “Report” are to this Quarterly Report on Form 10-Q for
the quarter ended March 31, 2026;
● “Seaport”
are to Seaport Global Securities LLC, a representative of the Underwriters (as defined below);
● “SEC”
are to the U.S. Securities and Exchange Commission;
v
● “Second
Everli Merger Agreement Amendment” are to the Second Amendment to Agreement and Plan of Merger, dated December 8, 2025, we entered
into with (i) Everli, (ii) Merger Sub, (iii) the Sponsor and (iv) the Escrowed Seller;
● “Second
Everli Note” are to the secured promissory note and pledge agreement in the principal amount of up to $7,500,000 issued to MCG
by Everli on October 21, 2025;
● “Securities
Act” are to the Securities Act of 1933, as amended;
● “SPAC”
are to a special purpose acquisition company;
● “Sponsor”
are to Melar Acquisition Sponsor I LLC, a Delaware limited liability company;
● “Sponsor
Loan” are to that the unsecured loan made to us by the Sponsor in connection with the Sponsor Note (as defined below);
● “Sponsor
Note” are to the unsecured promissory note in the principal amount of up to $3,611,111 issued by us to the Sponsor on May 30, 2025,
as amended and restated on August 18, 2025, and further amended on September 12, 2025, September 29, 2025 and March 30, 2026;
● “Trust
Account” are to the U.S.-based trust account in which an amount of $160,000,000 from the net proceeds of the sale of the Units
in the Initial Public Offering and the Private Placement Warrants in the Private Placement was placed following the closing of the Initial
Public Offering;
● “Trust
Agreement” are to the Investment Management Trust Agreement, dated June 17, 2024, which we entered into with Continental, as trustee
of the Trust Account;
● “Underwriters”
are to the several underwriters of the Initial Public Offering;
● “Underwriting
Agreement” are to the Underwriting Agreement, June 17, 2024, which we entered into with CCM and Seaport, as representatives of
the Underwriters;
● “Units”
are to the units sold in our Initial Public Offering, which consist of one Public Share and one-half of one Public Warrant;
● “Warrant
Agreement” are to the Warrant Agreement, dated June 17, 2024, which we entered into with Continental, as Warrant agent;
● “Warrants”
are to the Private Placement Warrants and the Public Warrants, together; and
● “Working
Capital Loans” are to funds that, in order to provide working capital or finance transaction costs in connection with a Business
Combination, the Sponsor, or an affiliate of the Sponsor, or certain of our directors and officers may, but are not obligated to, loan
us.
vi
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
MELAR ACQUISITION CORP. I
CONDENSED CONSOLIDATED BALANCE SHEETS
March 31,
2026
December 31,
(Unaudited)
2025
ASSETS
Current assets
Cash
$ 14,205
$ 32,075
Due from Everli
3,962,096
3,805,862
Prepaid expenses
33,560
70,852
Total current assets
4,009,861
3,908,789
Marketable securities and cash held in Trust Account
172,919,855
171,405,977
TOTAL ASSETS
$ 176,929,716
$ 175,314,766
LIABILITIES AND SHAREHOLDERS’ DEFICIT
Current liabilities
Accounts payable and accrued liabilities
$ 1,186,019
$ 576,961
Due to Sponsor
75,000
—
Sponsor Loan
3,870,642
3,718,011
Total current liabilities
5,131,661
4,294,972
Deferred underwriting fee
6,600,000
6,600,000
TOTAL LIABILITIES
11,731,661
10,894,972
COMMITMENTS AND CONTINGENCIES (Note 6)
Class A Ordinary Shares subject to possible redemption, 16,000,000 shares at redemption value of $ 10.81 and $ 10.71 per share at March 31, 2026 and December 31, 2025, respectively
172,919,855
171,405,977
SHAREHOLDERS’ DEFICIT
Preference shares, $ 0.0001 par value; 5,000,000 shares authorized; none issued or outstanding at March 31, 2026 and December 31, 2025
—
—
Class A Ordinary Shares, $ 0.0001 par value; 500,000,000 shares authorized; none issued or outstanding (excluding 16,000,000 shares subject to possible redemption) at March 31, 2026 and December 31, 2025
—
—
Class B Ordinary Shares, $ 0.0001 par value; 50,000,000 shares authorized; 5,621,622 shares issued and outstanding at March 31, 2026 and December 31, 2025
562
562
Additional paid-in capital
—
—
Accumulated deficit
( 7,722,362 )
( 6,986,745 )
TOTAL SHAREHOLDERS’ DEFICIT
( 7,721,800 )
( 6,986,183 )
TOTAL LIABILITIES AND SHAREHOLDERS’ DEFICIT
$ 176,929,716
$ 175,314,766
The accompanying
notes are an integral part of these unaudited condensed consolidated financial statements.
1
MELAR ACQUISITION CORP. I
UNAUDITED CONDENSED CONSOLIDATED
STATEMENTS OF OPERATIONS
For the Three Months Ended March 31,
2026
2025
General and administrative costs
$ 739,221
$ 156,948
Loss from operations
( 739,221 )
( 156,948 )
Other income (expense):
Interest income due from Everli
156,234
—
Interest expense on Sponsor Loan
( 152,631 )
—
Interest on cash held in the operating account
1
207
Dividends and interest earned on marketable securities and cash held in Trust Account
1,513,878
1,736,734
Total other income, net
1,517,482
1,736,941
Net income
$ 778,261
$ 1,579,993
Weighted average redeemable Class A Ordinary Shares outstanding – basic and diluted
16,000,000
16,000,000
Net income per redeemable Class A Ordinary Share – basic and diluted
$ 0.04
$ 0.07
Weighted average non-redeemable Class B Ordinary Shares outstanding – basic and diluted
5,621,622
5,621,622
Net income per non-redeemable Class B Ordinary Share – basic and diluted
$ 0.04
$ 0.07
The accompanying
notes are an integral part of these unaudited condensed consolidated financial statements.
2
MELAR ACQUISITION CORP. I
UNAUDITED CONDENSED CONSOLIDATED
STATEMENTS OF CHANGES IN SHAREHOLDERS’ DEFICIT
FOR THE THREE MONTHS ENDED MARCH
31, 2026
Class A
Ordinary Shares
Class B
Ordinary Shares
Additional
Paid-in
Accumulated
Total
Shareholders’
Shares
Amount
Shares
Amount
Capital
Deficit
Deficit
Balance – December 31, 2025
—
$ —
5,621,622
$ 562
$ —
$ ( 6,986,745 )
$ ( 6,986,183 )
Accretion of Class A Ordinary Shares to redemption amount
—
—
—
—
—
( 1,513,878 )
( 1,513,878 )
Net income
—
—
—
—
—
778,261
778,261
Balance – March 31, 2026
—
$ —
5,621,622
$ 562
$ —
$ ( 7,722,362 )
$ ( 7,721,800 )
FOR THE THREE MONTHS ENDED MARCH
31, 2025
Class A
Ordinary Shares
Class B
Ordinary Shares
Additional
Paid-in
Accumulated
Total
Shareholders’
Shares
Amount
Shares
Amount
Capital
Deficit
Deficit
Balance – December 31, 2024
—
$ —
5,621,622
$ 562
$ —
$ ( 5,527,214 )
$ ( 5,526,652 )
Accretion of Class A Ordinary Shares to redemption amount
—
—
—
—
—
( 1,736,734 )
( 1,736,734 )
Net income
—
—
—
—
—
1,579,993
1,579,993
Balance – March 31, 2025
—
$ —
5,621,622
$ 562
$ —
$ ( 5,683,955 )
$ ( 5,683,393 )
The accompanying
notes are an integral part of these unaudited condensed consolidated financial statements.
3
MELAR ACQUISITION CORP. I
UNAUDITED CONDENSED CONSOLIDATED
STATEMENTS OF CASH FLOWS
For the Three Months Ended March 31,
2026
2025
Cash Flows from Operating Activities:
Net income
$ 778,261
$ 1,579,993
Adjustments to reconcile net income to net cash used in operating activities:
Interest income earned on marketable securities and cash held in Trust Account
( 1,513,878 )
( 1,736,734 )
Interest income due from Everli
( 156,234 )
—
Interest expense on Sponsor Loan
152,631
—
Changes in operating assets and liabilities:
Prepaid expenses
37,292
( 19,985 )
Accounts payable and accrued expenses
609,058
( 8,416 )
Net cash used in operating activities
( 92,870 )
( 185,142 )
Cash Flows from Financing Activities:
Proceeds from Sponsor Loan
75,000
—
Net cash provided by financing activities
75,000
—
Net Change in Cash
( 17,870 )
( 185,142 )
Cash – Beginning of period
32,075
878,254
Cash – End of period
$ 14,205
$ 693,112
The accompanying
notes are an integral part of these unaudited condensed consolidated financial statements.
4
MELAR ACQUISITION CORP. I
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
MARCH 31, 2026
NOTE 1. DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS
Melar Acquisition Corp. I (the “Company”)
is a blank check company incorporated as a Cayman Islands exempted company on March 11, 2024. The Company was incorporated for the
purpose of effecting a merger, amalgamation, share exchange, asset acquisition, share purchase, reorganization or similar business combination
with one or more businesses or entities (the “Business Combination”).
As of March 31, 2026, the Company had not commenced
any operations. All activity for the period from March 11, 2024 (inception) through March 31, 2026 relates to the Company’s formation
and the Initial Public Offering (as defined below), and subsequent to the Initial Public Offering, identifying a target company for and
consummating a Business Combination, including the Everli Business Combination (as defined and described below). The Company will not
generate any operating revenues until after the completion of its initial Business Combination, at the earliest. The Company generates
non-operating income in the form of dividends and interest income on marketable securities and cash held in the Trust Account (as defined
below) and interest income on the Everli Note (as defined below) (see Note 2).
The Company’s sponsor is Melar Acquisition
Sponsor I LLC, a Delaware limited liability Company (the “Sponsor”).
On June 20, 2024, the Company consummated the
initial public offering of 16,000,000 units of the Company at $ 10.00 per unit (the “Units”), which included the partial exercise
by the several underwriters (the “Underwriters”) of their over-allotment option (the “Over-Allotment Option”)
in the amount of 1,000,000 Units (the “Option Units”), at $ 10.00 per Unit, generating gross proceeds of $ 160,000,000 (the
“Initial Public Offering”), which is discussed in Note 3. Each Unit consists of one Class A ordinary share, par value $ 0.0001
per share, of the Company (the “Class A Ordinary Shares” and with respect to the Class A Ordinary Shares included in the Units,
the “Public Shares”) and one-half of one redeemable warrant of the Company (the “Public Warrants”).
Simultaneously with the closing of the Initial
Public Offering, the Company consummated the sale of an aggregate of 5,000,000 warrants (the “Private Placement Warrants,”
and together with the Public Warrants, the “Warrants”) at a price of $ 1.00 per Private Placement Warrant, in a private placement
to (i) the Sponsor and (ii) Cohen & Company Capital Markets, a division of Cohen & Company Securities (“CCM”) and
Seaport Global Securities LLC (“Seaport,” together with CCM, the “ Representatives”), as representatives
of the Underwriters, generating gross proceeds of $ 5,000,000 (the “Private Placement”), which is described in Note 4. Each
whole Warrant entitles the holder to purchase one Class A Ordinary Share at a price of $ 11.50 per share.
The Company’s management (“Management”)
has broad discretion with respect to the specific application of the net proceeds of the Initial Public Offering and the Private Placement,
although substantially all of the net proceeds are intended to be generally applied toward consummating a Business Combination (less the
Deferred Fee (as defined below) and taxes payable, if any).
The Business Combination must be with one or more
target businesses that together have a fair market value equal to at least 80 % of the net balance in the Trust Account (excluding the
amount of the Deferred Fee held and taxes payable on the income earned on the Trust Account, if any) at the time of the signing of an
agreement to enter into a Business Combination. However, the Company will only complete a Business Combination if the post-Business Combination
company owns or acquires 50 % or more of the outstanding voting securities of the target or otherwise acquires a controlling interest in
the target sufficient for it not to be required to register as an investment company under the Investment Company Act of 1940, as amended
(the “Investment Company Act”). There is no assurance that the Company will be able to successfully effect a Business Combination.
5
Following the closing of the Initial Public Offering,
on June 20, 2024, an amount of $ 160,000,000 ($ 10.00 per Unit) from both the net proceeds of the Initial Public Offering and a portion
of the net proceeds from the Private Placement was placed in a trust account (the “Trust Account”) located in the United States,
with Continental Stock Transfer & Trust Company (“Continental”) acting as trustee and are initially held in cash, including
in demand deposit accounts at a bank, or invested in U.S. Department of the Treasury (“Treasury”) obligations with a maturity
of 185 days or less or in money market funds meeting certain conditions under Rule 2a-7 under the Investment Company Act, that invest
only in direct Treasury obligations; the holding of these assets in this form is intended to be temporary and for the sole purpose of
facilitating the intended Business Combination. To mitigate the risk that the Company might be deemed to be an investment company for
purposes of the Investment Company Act, which risk increases the longer that the Company holds investments in the Trust Account, the Company
may, at any time (based on Management’s ongoing assessment of all factors related to the potential status of the Company under the
Investment Company Act), instruct Continental to liquidate the investments held in the Trust Account and instead to hold the funds in
the Trust Account in cash or in an interest-bearing demand deposit account at a bank.
Except with respect to dividends and interest
earned on the funds held in the Trust Account that may be released to the Company for taxes payable, if any, the proceeds from the Initial
Public Offering and the Private Placement will not be released from the Trust Account until the earliest of (i) the completion of the
initial Business Combination, (ii) the redemption of the Public Shares if the Company is unable to complete the initial Business Combination
by June 20, 2026 (as may be extended by shareholder approval to amend the Company’s amended and restated memorandum and articles
of association (the “Amended and Restated Articles”) to extend the date by which the Company must consummate an initial Business
Combination) or by such earlier liquidation date as the Company’s board of directors may approve (the “Combination Period”)),
subject to applicable law, or (iii) the redemption of the Public Shares properly submitted in connection with a shareholder vote to amend
the Amended and Restated Articles to modify (x) the substance or timing of the Company’s obligation to allow redemption in connection
with the initial Business Combination or to redeem 100 % of the Public Shares if the Company has not consummated an initial Business Combination
within the Combination Period or (y) any other material provisions relating to shareholders’ rights or pre-initial Business Combination
activity. The proceeds deposited in the Trust Account could become subject to the claims of the Company’s creditors, if any, which
could have priority over the claims of the holders of the Public Shares (the “Public Shareholders”).
The Company will provide the Public Shareholders
with the opportunity to redeem, regardless of whether they abstain, vote for, or against, the Company’s initial Business Combination,
all or a portion of their Public Shares upon the completion of the initial Business Combination either (i) in connection with a general
meeting called to approve the initial Business Combination or (ii) without a shareholder vote by means of a tender offer. The decision
as to whether the Company will seek shareholder approval of a proposed initial Business Combination or conduct a tender offer will be
made by the Company, solely in its discretion. The Public Shareholders will be entitled to redeem their Public Shares at a per-share price,
payable in cash, equal to the aggregate amount then on deposit in the Trust Account calculated as of two business days prior to the consummation
of the initial Business Combination, including interest earned on the funds held in the Trust Account (less taxes payable, if any), divided
by the number of then outstanding Public Shares, subject to the limitations of applicable law and the Amended and Restated Articles. As
of March 31, 2026, the amount of the Trust Account was approximately $ 10.81 per Public Share.
The Ordinary Shares (as defined in Note 2) subject
to redemption were recorded at a redemption value and classified as temporary equity at the completion of the Initial Public Offering,
in accordance with Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”)
Topic 480 “Distinguishing Liabilities from Equity” (“ASC 480”). In such case, if the Company seeks shareholder
approval, a majority of the issued and outstanding shares voted are voted in favor of the Business Combination.
The Company has only the duration of the Combination
Period to complete the initial Business Combination. However, if the Company is unable to complete its initial 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 not more than ten business days thereafter (and subject to lawfully available funds therefor), redeem the
Public Shares, at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account, including interest
earned on the funds held in the Trust Account (which interest shall be net of taxes payable, if any, and up to $ 100,000 of interest to
pay dissolution expenses), divided by the number of then-outstanding Public Shares, which redemption will completely extinguish Public
Shareholders’ rights as shareholders (including the right to receive further liquidating distributions, if any), subject to applicable
law, and (iii) as promptly as reasonably possible following such redemption, subject to the approval of the remaining shareholders
and the board of directors, liquidate and dissolve, subject in each case to obligations under Cayman Islands law to provide for claims
of creditors and the requirements of other applicable law.
6
The Sponsor and the Company’s officers and
directors have entered into a letter agreement with the Company, dated June 17, 2024 (as amended, the “Letter Agreement”),
pursuant to which they have agreed to (i) waive their redemption rights with respect to their Founder Shares (as defined in Note 5) and
Public Shares in connection with (x) the completion of the initial Business Combination or an earlier redemption in connection with the
commencement of the procedures to consummate the initial Business Combination if the Company determines it is desirable to facilitate
the completion of the initial Business Combination and (y) a shareholder vote to approve an amendment to the Amended and Restated Articles
to modify (1) the substance or timing of the Company’s obligation to allow redemption in connection with the initial Business Combination
or to redeem 100 % of the Public Shares if the Company has not consummated an initial Business Combination within the Combination Period
or (2) any other material provisions relating to shareholders’ rights or pre-initial Business Combination; (ii) waive their redemption
rights with respect to their Founder Shares and Public Shares in connection with a shareholder vote to approve an amendment to the Amended
and Restated Articles; (iii) waive their rights to liquidating distributions from the Trust Account with respect to their Founder Shares
if the Company fails to complete the initial Business Combination within the Combination Period, although they will be entitled to liquidating
distributions from the Trust Account with respect to any Public Shares they hold if the Company fails to complete the initial Business
Combination within the Combination Period and to liquidating distributions from assets outside the Trust Account; and (iv) vote any Founder
Shares held by them and any Public Shares purchased during or after the Initial Public Offering (including in open market and privately-negotiated
transactions) in favor of the initial Business Combination.
The Sponsor has agreed that it will be liable
to the Company if and to the extent any claims by a third party (other than the Company’s independent registered public accounting
firm) for services rendered or products sold to the Company, or a prospective target business with which the Company has entered into
a written letter of intent, confidentiality or other similar agreement or Business Combination agreement, reduce the amount of funds in
the Trust Account to below the lesser of (i) $ 10.00 per Public Share and (ii) the actual amount per Public Share held in the Trust Account
as of the date of the liquidation of the Trust Account, if less than $ 10.00 per Public Share due to reductions in the value of the Trust
Account assets, less income taxes payable, provided that such liability will not apply to any claims by a third party (other than the
Company’s independent registered public accounting firm) or prospective target business who executed a waiver of any and all rights
to the monies held in the Trust Account (whether or not such waiver is enforceable) nor will it apply to any claims under the Company’s
indemnity of the Underwriters against certain liabilities, including liabilities under the Securities Act of 1933, as amended (the “Securities
Act”). However, the Company has not asked the Sponsor to reserve for such indemnification obligations, nor has the Company independently
verified whether the Sponsor has sufficient funds to satisfy its indemnity obligations, and the Company believes that the Sponsor’s
only assets are securities of the Company. Therefore, there can be no assurance that the Sponsor will be able to satisfy those obligations.
Everli Business Combination
On July 30, 2025, the Company entered into an Agreement and Plan of
Merger, as amended on October 2, 2025 (as it may be further amended, supplemented and/or restated from time to time, the “Everli
Merger Agreement”) with (i) MAC I Merger Sub Inc., a Nevada corporation and a wholly-owned subsidiary of the Company (“Merger
Sub”), (ii) Everli Global Inc., a Nevada corporation (together with its successors, “Everli”), (iii) the Sponsor, in
the capacity as the representative from and after the effective time of the Merger (as defined below) for the shareholders of the Company
(other than the Escrowed Seller (as defined below) and his successors and assigns) in accordance with the terms and conditions of the
Everli Merger Agreement, and (iv) Salvatore Palella (the “Escrowed Seller”). Pursuant to the Everli Merger Agreement, subject
to the terms and conditions set forth therein, upon the consummation of the transactions contemplated thereby (the “Closing”),
(a) the Company shall de-register from the Register of Companies in the Cayman Islands by way of continuation out of the Cayman Islands
and into the State of Nevada and domesticate as a Nevada corporation (the “Domestication”) and (b) then Merger Sub will merge
with and into Everli (the “Merger” and together with the Domestication and the other transactions contemplated by the Everli
Merger Agreement, the “Everli Business Combination”), with Everli continuing as the surviving entity and a wholly owned subsidiary
of the Company, with Everli’s equity holders receiving shares of common stock of the Company and with certain stockholders of Everli
receiving super-voting stock of the Company in exchange for their existing super-voting stock of Everli. The pre-money equity value of
Everli in the Everli Business Combination is $ 180 million (subject to increase for certain financings consummated by Everli prior to the
Closing). For more information regarding the Everli Business Combination, refer to the Company’s Current Reports on Form 8-K filed
with the SEC on July 31, 2025, August 5, 2025, October 3, 2025, October 24, 2025, December 8, 2025 and January 29, 2026 and the other
filings the Company and Everli may make from time to time with the SEC.
7
Liquidity, Capital Resources and Going Concern
As of March 31, 2026, the Company had $ 14,205
in its operating bank account and a working capital deficit of $ 1,121,800 .
The Company has until June 20, 2026, to consummate
the initial Business Combination (assuming no extensions). If the Company does not complete a Business Combination within the Combination
Period, the Company will trigger an automatic winding up, dissolution and liquidation pursuant to the terms of the Amended and Restated
Articles. 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,” the Company has incurred and expects to continue to incur significant
costs in pursuit of its acquisition plans. The working capital deficit and the expectation of significant future costs raise substantial
doubt about the Company’s ability to continue as a going concern within one year after the date that the accompanying unaudited
condensed consolidated financial statements are issued. Additionally, Management has determined that the mandatory liquidation and subsequent
dissolution, should the Company be unable to complete a Business Combination by the end of the Combination Period, 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 June 20, 2026. Management plans to address this uncertainty through the
closing of its proposed Business Combination. There is no assurance that the Company’s plans to consummate a Business Combination
will be successful within the Combination Period. The accompanying unaudited condensed consolidated financial statements do not include
any adjustments that might result from the outcome of this uncertainty.
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying unaudited condensed consolidated
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 financial statements prepared in accordance with GAAP have been condensed or
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 condensed consolidated financial statements include all adjustments, consisting of a normal recurring nature,
which are necessary for a fair presentation of the financial position, operating results and cash flows for the periods presented.
The accompanying unaudited condensed consolidated
financial statements should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31,
2025, as filed with the SEC on March 9, 2026. The interim results for the three months ended March 31, 2026 are not necessarily indicative
of the results to be expected for the year ending December 31, 2026 or for any future periods.
Principles of Consolidation
The accompanying unaudited condensed consolidated
financial statements include the accounts of the Company and its wholly-owned subsidiary, MAC I Merger Sub Inc. All intercompany transactions
have been eliminated.
Emerging Growth Company Status
The Company is an “emerging growth company,”
as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”),
and it may take advantage of certain exemptions from various reporting requirements that are applicable to other public companies that
are not emerging growth companies including, but not limited to, not being required to comply with the auditor attestation requirements
of Section 404 of the Sarbanes-Oxley Act of 2002, as amended, reduced disclosure obligations regarding executive compensation in its periodic
reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and
shareholder approval of any golden parachute payments not previously approved.
8
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 Securities Exchange Act of 1934, as amended) 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 accompanying unaudited condensed consolidated financial statements with another public
company that is neither an (i) emerging growth company nor (ii) emerging growth company that 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 the accompanying unaudited
condensed consolidated financial statements in conformity with GAAP requires Management to make estimates and assumptions that affect
the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the unaudited condensed
consolidated financial statements and the reported amounts of revenues and expenses at the date of the accompanying unaudited condensed
consolidated financial statements. Actual results could differ from those estimates.
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 accompanying unaudited condensed consolidated 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 short-term investments
with an original maturity of three months or less when purchased to be cash equivalents. The Company had $ 14,205 and $ 32,075 in cash
and no cash equivalents as of March 31, 2026 and December 31, 2025, respectively.
Marketable Securities and Cash Held in Trust Account
At March 31, 2026 and December 31, 2025, substantially all of the assets
held in the Trust Account were held in money market funds that were invested in Treasury securities. The Company accounts for its marketable
securities as trading securities under FASB ASC Topic 320, “Investments—Debt and Equity Securities,” where securities
are presented at fair value on the accompanying unaudited condensed consolidated balance sheets. Trading securities are presented on the
accompanying unaudited condensed consolidated balance sheets at fair value at the end of each reporting period. Gains and losses resulting
from the change in fair value of investments held in the Trust Account are included in dividends and interest earned on marketable securities
and cash held in Trust Account in the accompanying unaudited consolidated statements of operations. The estimated fair values of investments
held in the Trust Account are determined using available market information. Fair values of these investments are determined by Level
1 inputs utilizing quoted prices (unadjusted) in active markets for identical assets.
Everli Notes
On May 30, 2025, the Company entered into a secured
promissory note and pledge agreement (the “First Everli Note”) with Everli and a certain stockholder of Everli (the “Pledging
Stockholder”) for a principal amount of up to $ 300,000 . The First Everli Note bore interest at an annual compounded rate of 17.5 %
and was secured by a continuing security interest in all of Everli’s and its subsidiaries’ property and assets, and a pledge
of equity interests by the Pledging Stockholder as collateral. The principal and accrued interest of the First Everli Note was due and
payable on the earliest of: (i) July 29, 2025, if the Term Sheet (as defined in the First Everli Note) was terminated by the Company in
its sole discretion; (ii) five (5) business days after any other termination of the Term Sheet in accordance with the terms thereof; (iii)
five (5) business days after the termination of a definitive agreement for a Business Combination transaction involving the Company and
Everli; and (iv) five (5) business days after Everli’s receipt of at least an aggregate of $ 5,000,000 in proceeds under a $ 10 million
senior secured convertible loan as contemplated under the Term Sheet.
9
On August 18, 2025, the First Everli Note was
amended and restated to, among other things, amend the principal amount of the First Everli Note to $ 1,000,000 , including an original
issue discount (an “OID”) of ten percent ( 10 %). On September 12, 2025, the First Everli Note was amended by the first amendment
to increase the principal amount to up to $ 1,250,000 . On September 29, 2025, the First Everli Note was amended by the second amendment
to increase the principal amount to up to $ 3,250,000 . On March 30, 2026, the First Everli Note was amended by the third amendment to increase
the principal amount to up to $ 3,611,111 .
On October 21, 2025, Everli entered into a secured
promissory note and pledge agreement in the principal amount of up to $ 7,500,000 issued to Melar Capital Group LLC, an affiliate of the
Sponsor (“MCG”), by Everli (the “Second Everli Note,” and together with the First Everli Note, the “Everli
Notes”) for the aggregate principal amount of $ 7,500,000 , which includes a $ 750,000 OID. The Second Everli Note bears interest at
17.5 % per annum and is secured by the assets of Everli and its subsidiaries. The principal under the Everli Notes satisfied the $ 10,000,000
Bridge Financing (as defined in the Everli Merger Agreement) requirement as provided in the Everli Merger Agreement. The principal and
accrued interest of the Second Everli Note shall be due and payable on the twelfth-month anniversary of the issuance date of the note.
MCG has a right to convert any outstanding balance under the Second Everli Note into fully paid and nonassessable shares of Melar’s
Class A Common Stock at a rate set forth in the Second Everli Note at any time or times on or after the Everli Business Combination. The
Company is a signatory to the Second Everli Note to acknowledge, among other things, the conversion right and the parity of the security
interest granted under the First Everli Note and the security interest granted under the Second Everli Note. The Second Everli Note creates
no direct financial obligation or an off-balance sheet arrangement for us.
As of March 31, 2026 and December 31, 2025, Everli had borrowed $ 3,250,000
(via cash borrowings and the payment of multiple invoices by us for Everli), under the First Everli Note, as amended, and had an outstanding
balance (including interest) of $ 3,962,096 and $ 3,805,862 , respectively, on the accompanying unaudited condensed consolidated balance
sheets.
The Company complies with the requirements of FASB ASC Topic 835, “Interest,”
(“ASC 835”) and reports accrued interest and the amortization of the original issue discounts on the accompanying unaudited
consolidated statements of operations as “interest due from Everli” and reports the loan amount and unpaid interest as “due
from Everli” on the accompanying unaudited condensed consolidated balance sheets. For the three months ended March 31, 2026 and
2025, the Company recognized $ 156,234 and $0 , respectively, in amortized OID and accrued interest on the accompanying unaudited consolidated
statements of operations.
Offering Costs
The Company complies with the requirements of
the FASB ASC Topic 340-10-S99, “Accounting for Offering Costs”, and SEC Staff Accounting Bulletin Topic 5A, “Expenses
of Offering.” Offering costs consist principally of professional and registration fees that are related to the Initial Public Offering.
FASB ASC Topic 470-20, “Debt with Conversion and Other Options,” addresses the allocation of proceeds from the issuance of
convertible debt into its equity and debt components. The Company applied this guidance to allocate Initial Public Offering proceeds from
the Units between Public Shares and Public Warrants, using the residual method by allocating Initial Public Offering proceeds first to
assigned value of the Public Warrants and then to the Public Shares. Offering costs allocated to the Public Shares were charged to temporary
equity. Offering costs allocated to the Warrants were charged to shareholders’ deficit. After Management’s evaluation, the
Warrants were accounted for under equity treatment.
Fair Value of Financial Instruments
The fair value of the Company’s assets and liabilities, which
qualify as financial instruments under FASB ASC Topic 820, “Fair Value Measurements and Disclosures,” approximates the carrying
amounts represented in the accompanying unaudited condensed consolidated balance sheets, primarily due to its short-term nature.
10
Net Income per Ordinary Share
The Company complies with accounting and disclosure
requirements of FASB ASC Topic 260, “Earnings Per Share.” The Company has two classes of ordinary shares, (i) the Class A
Ordinary Shares and (ii) Company’s Class B ordinary shares, par value $ 0.0001 per share (the “Class B Ordinary Shares,”
and together with the Class A Ordinary Shares, the “Ordinary Shares”). Income and losses are shared pro rata between the two
classes of Ordinary Shares. This presentation assumes a Business Combination as the most likely outcome. Net income per Ordinary Share
is calculated by dividing the net income by the weighted average Ordinary Shares outstanding for the respective period.
The calculation of diluted net income per Ordinary Share does not consider
the effect of the Warrants issued in connection with the Initial Public Offering and the Private Placement to purchase an aggregate of
5,000,000 Class A Ordinary Shares in the calculation of diluted income per Ordinary Share, because their exercise is contingent upon future
events. Accretion associated with the redeemable Class A Ordinary Shares is excluded from earnings per Ordinary Share as the redemption
value approximates fair value. At March 31, 2026, the Company did not have any dilutive securities and other contracts that could, potentially,
be exercised or converted into Ordinary Shares and then share in the earnings of the Company.
The following table presents a reconciliation
of the numerator and denominator used to compute basic and diluted net income per Ordinary Share for each class of Ordinary Shares:
For the Three Months Ended March 31,
2026
2025
Redeemable
Non- Redeemable
Redeemable
Non- Redeemable
Class A
Class B
Class A
Class B
Shares
Shares
Shares
Shares
Basic and diluted net income per Ordinary Share:
Numerator:
Allocation of net income, basic
$ 575,913
$ 202,348
$ 1,169,195
$ 410,798
Denominator:
Basic and diluted weighted average Ordinary Shares outstanding
16,000,000
5,621,622
16,000,000
5,621,622
Basic and diluted net income per Ordinary Share
$ 0.04
$ 0.04
$ 0.07
$ 0.07
Income Taxes
The Company accounts for income taxes under FASB
ASC Topic 740, “Income Taxes” (“ASC 740”), which requires an asset and liability approach to financial accounting
and reporting for income taxes. Deferred income tax assets and liabilities are computed for differences between the financial statements
and tax bases of assets and liabilities that will result in future taxable or deductible amounts, based on enacted tax laws and rates
applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary,
to reduce deferred tax assets to the amount expected to be realized.
ASC 740 prescribes a recognition threshold and
a measurement attribute for the financial statements recognition and measurement of tax positions taken or expected to be taken in a tax
return. For those benefits to be recognized, a tax position must be more likely than not to be sustained upon examination by taxing authorities.
Management determined that the Cayman Islands is the Company’s only major tax jurisdiction. The Company recognizes accrued interest
and penalties related to unrecognized tax benefits as income tax expense. As of March 31, 2026 and December 31, 2025, there were no unrecognized
tax benefits and no amounts accrued for interest and penalties. The Company is currently not aware of any issues under review that could
result in significant payments, accruals or material deviation from its position.
The Company is considered to be an exempted Cayman
Islands company with no connection to any other taxable jurisdiction and is presently not subject to income taxes or income tax filing
requirements in the Cayman Islands or the United States.
11
Concentration of Credit Risk
Financial instruments that potentially subject
the Company to concentrations of credit risk consist of a cash account in a financial institution, which, at times, may exceed the Federal
Deposit Insurance Corporation coverage limit of $ 250,000 . Any loss incurred or a lack of access to such funds could have a significant
adverse impact on the Company’s financial condition, results of operations, and cash flows.
Derivative Financial Instruments
The Company evaluates its financial instruments to determine if such
instruments are derivatives or contain features that qualify as embedded derivatives in accordance with FASB ASC Topic 815, “Derivatives
and Hedging” (“ASC 815”). For derivative financial instruments that are accounted for as liabilities, the derivative
instrument is initially recorded at its fair value on the grant date and is then re-valued at each reporting date, with changes in the
fair value reported in the accompanying unaudited consolidated statements of operations. The classification of derivative instruments,
including whether such instruments should be recorded as liabilities or as equity, is evaluated at the end of each reporting period. Derivative
liabilities are classified in the accompanying unaudited condensed consolidated balance sheets as current or non-current based on whether
or not net cash settlement or conversion of the instrument could be required within 12 months of the balance sheet date. The Over-Allotment
Option was deemed to be a freestanding financial instrument indexed on the contingently redeemable Public Shares and was accounted for
as a liability pursuant to ASC 480.
Warrant Instruments
The Company accounts for Warrants as either equity
- classified or liability - classified instruments based on an assessment of the Warrant’s specific terms and applicable authoritative
guidance in ASC 480 and ASC 815. The assessment considers whether the Warrants are freestanding financial instruments pursuant to ASC
480, meet the definition of a liability pursuant to ASC 480, and whether the Warrants meet all of the requirements for equity classification
under ASC 815, including whether the Warrants are indexed to the Ordinary Shares and whether the Warrant holders could potentially require
“net cash settlement” in a circumstance outside of the Company’s control, among other conditions for equity classification.
This assessment, which requires the use of professional judgment, is conducted at the time of Warrant issuance and as of each subsequent
quarterly period end date while the Warrants are outstanding.
For issued or modified Warrants that meet all
of the criteria for equity classification, the Warrants are required to be recorded as a component of additional paid - in capital at
the time of issuance. For issued or modified Warrants that do not meet all the criteria for equity classification, the Warrants are required
to be recorded at their initial fair value on the date of issuance, and each balance sheet date thereafter. Accordingly, as of the date
of issuance, the Company evaluated and classified the Warrant instruments under equity treatment at its assigned fair value.
Class A Ordinary Shares Subject to Possible
Redemption
The Public Shares contain a redemption feature that 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 initial Business Combination. In accordance with FASB ASC Topic 480-10-S99, “Distinguishing Liabilities from
Equity,” the Company classifies Class A Ordinary Shares subject to redemption outside of permanent deficit as the redemption provisions
are not solely within the control of the Company. The Company recognizes changes in redemption value immediately as they occur and will
adjust the carrying value of redeemable shares to equal the redemption value at the end of each reporting period. Immediately upon the
closing of the Initial Public Offering, the Company recognized the accretion from initial book value to redemption amount value. The change
in the carrying value of redeemable Class A Ordinary Shares resulted in charges against additional paid-in capital (to the extent available)
and an accumulated deficit. Accordingly, as of March 31, 2026 and December 31, 2025, Class A Ordinary Shares subject to possible redemption
are presented at redemption value as temporary equity, outside of the shareholders’ deficit section of the accompanying unaudited
condensed consolidated balance sheets. As of March 31, 2026 and December 31, 2025, the Class A Ordinary Shares subject to redemption reflected
in the accompanying unaudited condensed consolidated balance sheets are reconciled in the following table:
Shares
Amount
Class A Ordinary Shares subject to possible redemption, December 31, 2024
16,000,000
$ 164,407,016
Plus:
Accretion of carrying value to redemption value
—
6,998,961
Class A Ordinary Shares subject to possible redemption, December 31, 2025
16,000,000
171,405,977
Plus:
Accretion of carrying value to redemption value
—
1,513,878
Class A Ordinary Shares subject to possible redemption, March 31, 2026
16,000,000
$ 172,919,855
12
Recent Accounting Pronouncements
In November 2024, the FASB issued Accounting Standards
Update (“ASU”) Topic 2024-03, “Income Statement-Reporting Comprehensive Income-Expense Disaggregation Disclosures (Subtopic
220-40): Disaggregation of Income Statement Expenses” (“ASU 2024-03”) 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 effective, accounting standards, if currently adopted, would have a material effect on the accompanying unaudited condensed
consolidated financial statements.
NOTE 3. INITIAL PUBLIC OFFERING
In the Initial Public Offering, the Company sold
16,000,000 Units, which included the partial exercise of the Over-Allotment Option in the amount of 1,000,000 Option Units, at a price
of $ 10.00 per Unit. Each Unit consists of one Class A Ordinary Share and one-half of one redeemable Public Warrant. Each whole Public
Warrant entitles the holder to purchase one Class A Ordinary Share at a price of $ 11.50 per share, subject to adjustment. Each Public
Warrant will become exercisable 30 days after the completion of the initial Business Combination and will expire five years after the
completion of the initial Business Combination, or earlier upon redemption or liquidation (see Note 7).
NOTE 4. PRIVATE PLACEMENT
Simultaneously with the closing of the Initial
Public Offering, the Sponsor and the Representatives purchased an aggregate of 5,000,000 Private Placement Warrants at a price of $ 1.00
per Private Placement Warrant, or $ 5,000,000 in the aggregate, in the Private Placement. Of those 5,000,000 Private Placement Warrants,
(i) the Sponsor purchased 3,500,000 Private Placement Warrants and (ii) the Representatives purchased an aggregate of 1,500,000 Private
Placement Warrants. Each whole Private Placement Warrant entitles the registered holder to purchase one Class A Ordinary Share at a price
of $ 11.50 per share, subject to adjustment.
The Private Placement Warrants are identical to
the Public Warrants sold in the Initial Public Offering except that, so long as they are held by the Sponsor, the Representatives, or
their permitted transferees, the Private Placement Warrants (i) may not (including the Class A Ordinary Shares issuable upon exercise
of these Private Placement Warrants), subject to certain limited exceptions, be transferred, assigned or sold by the holders until 30
days after the completion of the initial Business Combination, (ii) are entitled to registration rights and (iii) with respect to Private
Placement Warrants held by the Representatives and/or their designees, are not exercisable more than five years from the commencement
of sales in the Initial Public Offering in accordance with Financial Industry Regulatory Authority Rule 5110(g)(8).
NOTE 5. RELATED PARTY TRANSACTIONS
Founder Shares
On March 11, 2024, the Sponsor made a capital contribution of
$ 25,000 , or approximately $ 0.004 per share, to cover certain of the Company’s expenses, for which the Company issued 6,060,811 Class
B Ordinary Shares to the Sponsor (such shares, the “Founder Shares”). The Founder Shares included an aggregate of up to 790,541
Class B Ordinary Shares subject to forfeiture to the extent that the Over-Allotment Option was not exercised in full, so that the number
of Founder Shares would represent 26.0 % of the issued and outstanding Ordinary Shares after the Initial Public Offering. In August 2024,
the Underwriters allowed the remainder of the Over-Allotment Option to expire resulting in 439,189 Founder Shares being forfeited by the
Sponsor.
13
Pursuant to the Letter Agreement, the Sponsor
and the Company’s directors and officers have agreed not to transfer, assign or sell any of their Founder Shares and any Class A
Ordinary Shares issued upon conversion thereof until the earlier to occur of (i) one year after the completion of the initial Business
Combination or (ii) the date on which the Company completes a liquidation, merger, share exchange or other similar transaction after the
initial Business Combination that results in all of the Company’s shareholders having the right to exchange their Class A Ordinary
Shares for cash, securities or other property. Any permitted transferees will be subject to the same restrictions and other agreements
as the Sponsor and the Company’s directors and officers with respect to any Founder Shares (the “Lock-up”). Notwithstanding
the foregoing, if (x) the closing price of the Class A Ordinary Shares equals or exceeds $ 12.00 per share (as adjusted for share sub-divisions,
share capitalizations, reorganizations, recapitalizations and the like) for any 20 trading days within any 30 -trading day period commencing
after the initial Business Combination or (y) if the Company consummates a transaction after the initial Business Combination that results
in the Company’s shareholders having the right to exchange their shares for cash, securities or other property, the Founder Shares
will be released from the Lock-up.
IPO Promissory Note — Related Party
The Sponsor agreed to loan the Company an aggregate of up to $ 300,000
to be used for a portion of the expenses of the Initial Public Offering pursuant to a promissory note (the “IPO Promissory Note”).
The loan was non-interest bearing, unsecured and due at the earlier of December 31, 2024 or the closing of the Initial Public Offering.
The outstanding balance of $ 249,389 was repaid at the closing of the Initial Public Offering on June 20, 2024. At March 31, 2026
and December 31, 2025, the Company reported no amounts due to the Sponsor on the accompanying unaudited condensed consolidated balance
sheets and no further borrowings are permitted under the IPO Promissory Note.
Administrative Services Agreement
The Company entered into an agreement with MCG to pay an aggregate
of $ 10,000 per month for office space, utilities, and secretarial and administrative support services commencing on June 18, 2024 through
the earlier of the Company’s consummation of a Business Combination and its liquidation (the “Administrative Services Agreement”).
For the three months ended March 31, 2026 and 2025, the Company incurred $ 30,000 in fees for these services. At March 31, 2026 and
December 31, 2025, the Company reported $100,000 and $ 70,000 , respectively, in the accompanying unaudited condensed consolidated balance
sheets in accounts payable and accrued liabilities.
Related Party Loans
Working Capital Loans
In order to finance transaction costs in connection
with a Business Combination, the Sponsor or an affiliate of the Sponsor or certain of the Company’s officers and directors may,
but are not obligated to, loan the Company funds as may be required (the “Working Capital Loans”). If the Company completes
a Business Combination, the Company would repay the Working Capital Loans. In the event that a Business Combination does not close, the
Company may use a portion of the working capital held outside the Trust Account to repay the Working Capital Loans, but no proceeds from
the Trust Account would be used to repay the Working Capital Loans. Up to $ 1,500,000 of such Working Capital Loans may be convertible
into warrants of the post-Business Combination entity at a price of $ 1.00 per warrant at the option of the lender. Such warrants would
be identical to the Private Placement Warrants. Other than as set forth above, the terms of such Working Capital Loans, if any, have not
been determined and no written agreements exist with respect to such Working Capital Loans. As of March 31, 2026 and December 31, 2025,
no such Working Capital Loans were outstanding.
Sponsor Loan
On May 30, 2025, the Company issued an unsecured
promissory note in the aggregate principal amount of up to $ 300,000 to the Sponsor, for the Sponsor Loan (as amended, the “Sponsor
Note”). The Sponsor Loan is interest bearing at a rate of 17.5 % per annum, unsecured and due on the earliest of: (i) July 29, 2025,
if the Term Sheet is terminated by us in our sole discretion; (ii) five (5) business days after any other termination of the Term Sheet
in accordance with the terms thereof; (iii) five (5) business days after the termination of a definitive agreement for a Business Combination
transaction involving us and Everli; and (iv) five (5) business days after Everli’s receipt of at least an aggregate of $ 5,000,000
in proceeds under a $ 10 million senior secured convertible loan as contemplated under the Term Sheet.
14
On August 18, 2025, the Sponsor Note was amended and restated to, among
other things, amend the principal amount of the Sponsor Note up to $ 1,000,000 , including an OID of ten percent ( 10 %). On September 12,
2025, the Sponsor Note was further amended to increase the principal amount to up to $ 1,250,000 . On September 29, 2025, the Sponsor Note
was further amended to increase the principal amount to up to $ 3,250,000 . On March 30, 2026, the Sponsor Note was further amended to increase
the principal amount to up to $ 3,611,111 . As of March 31, 2026 and December 31, 2025, the Company had borrowed $ 3,178,079 under the Sponsor
Loan and reported $ 3,870,642 and $ 3,718,011 , respectively (including accrued interest), on the accompanying unaudited condensed consolidated
balance sheets.
The Company complies with the requirements of ASC 835 and reports accrued
interest and the amortization of the original issue discount on the unaudited consolidated statements of operations included elsewhere
in this Report as “interest expense on the Sponsor Note “and report the loan amount and unpaid interest as “Sponsor
Note” on the accompanying unaudited condensed consolidated balance sheets. For the three months ended March 31, 2026 and 2025, the
Company recognized $ 152,631 and $0 , respectively, in amortized OID and accrued interest expense on the accompanying unaudited consolidated
statements of operations.
NOTE 6. COMMITMENTS AND CONTINGENCIES
Risks and Uncertainties
The Company’s ability to complete an initial
Business Combination may be adversely affected by various factors, many of which are beyond the Company’s control. The Company’s
ability to consummate an initial Business Combination could be impacted by, among other things, changes in laws or regulations, downturns
in the financial markets or in economic conditions, inflation, fluctuations in interest rates, increases in tariffs, supply chain disruptions,
declines in consumer confidence and spending, public health considerations, and geopolitical instability, such as the military conflicts
in Ukraine and the Middle East. The Company cannot at this time predict the likelihood of one or more of the above events, their duration
or magnitude or the extent to which they may negatively impact the Company’s ability to complete an initial Business Combination.
Registration Rights Agreement
The holders of the (i) Founder Shares, (ii) Private
Placement Warrants and (iii) warrants that may be issued upon conversion of Working Capital Loans (and in each case holders of their underlying
securities, as applicable) have registration rights to require the Company to register for resale any of the Company’s securities
held by them and any other securities of the Company acquired by them prior to the consummation of the initial Business Combination pursuant
to a registration rights agreement, dated June 17, 2024, which the Company entered into with the Sponsor and the other signatories thereto.
The holders of these securities are entitled to make up to three demands, excluding short form demands, that the Company registers such
securities. In addition, the holders have certain “piggy-back” registration rights with respect to registration statements
filed subsequent to the completion of the initial Business Combination. Notwithstanding anything to the contrary, the Representatives
may only make a demand on one occasion and only during the five-year period beginning on the effective date of the IPO Registration Statement.
In addition, the Representatives may participate in a “piggy-back” registration only during the seven-year period beginning
on the effective date of the IPO Registration Statement. The Company will bear the expenses incurred in connection with the filing of
any such registration statements.
Underwriting Agreement
The Underwriters had a 45 -day option from the
date of the Initial Public Offering to purchase up to an additional 2,250,000 Option Units to cover over-allotments, if any. On June 20,
2024, simultaneously with the closing of the Initial Public Offering, the Underwriters partially exercised the Over-Allotment Option to
purchase an additional 1,000,000 Option Units, with 45 days to purchase the remaining 1,250,000 Option Units. On August 4, 2024, the remaining
Over-Allotment Option expired worthless.
The Underwriters were paid a cash underwriting discount of $ 0.20 per
Unit, or $ 3,000,000 in the aggregate, which was paid upon the closing of the Initial Public Offering. In addition, the Underwriters are
entitled to a deferred fee of $ 0.40 per Unit other than Option Units, and $ 0.60 per Option Unit, or $ 6,600,000 in the aggregate (the “Deferred
Fee”). The Deferred Fee is payable to the Underwriters from the amounts held in the Trust Account solely on amounts remaining in
the Trust Account following all properly submitted shareholder redemption in connection with the consummation of the initial Business
Combination, subject to the terms of the Underwriting Agreement, dated June 17, 2024, by and between the Company and the Representatives.
15
NOTE 7. SHAREHOLDERS’ DEFICIT
Preference Shares
The Company is authorized to issue a total of
5,000,000 preference shares at par value of $ 0.0001 each. As of March 31, 2026 and December 31, 2025, there were no preference shares
issued or outstanding.
Class A Ordinary Shares
The Company is authorized to issue a total of
500,000,000 Class A Ordinary Shares at par value of $ 0.0001 each. As of March 31, 2026 and December 31, 2025, there were no Class A
Ordinary Shares issued or outstanding, excluding 16,000,000 Class A ordinary shares subject to possible redemption.
Class B Ordinary Shares
The Company is authorized to issue a total of
50,000,000 Class B Ordinary Shares at par value of $ 0.0001 each. On March 11, 2024, the Company issued 6,060,811 Class B
Ordinary Shares to the Sponsor for $ 25,000 , or approximately $ 0.004 per share. The Founder Shares included an aggregate of up to 790,541
Class B Ordinary Shares subject to forfeiture to the extent that the Over-Allotment Option was not exercised in full, so that the number
of Founder Shares would represent 26.0 % of the issued and outstanding Ordinary Shares after the Initial Public Offering. In August 2024,
the Underwriters allowed the remainder of the Over-Allotment Option to expire resulting in 439,189 Founder Shares being forfeited by the
Sponsor. As of March 31, 2026 and December 31, 2025, there were 5,621,622 Class B Ordinary Shares issued and outstanding.
The Founder Shares will automatically convert
into Class A Ordinary Shares concurrently with or immediately following the consummation of the initial Business Combination or earlier
at the option of the holder on a one-for-one basis, subject to adjustment for share sub-divisions, share capitalizations, reorganizations,
recapitalizations and the like, and subject to further adjustment as provided herein. In the case that additional Class A Ordinary Shares,
or any other equity-linked securities, are issued or deemed issued in excess of the amounts sold in the Initial Public Offering and related
to or in connection with the closing of the initial Business Combination, the ratio at which Class B Ordinary Shares convert into Class
A Ordinary Shares will be adjusted (unless the holders of a majority of the outstanding Class B Ordinary Shares agree to waive such adjustment
with respect to any such issuance or deemed issuance) so that the number of Class A Ordinary Shares issuable upon conversion of all Class
B Ordinary Shares will equal, in the aggregate, 26 % of the sum of (i) the total number of all Class A Ordinary Shares outstanding upon
the completion of the Initial Public Offering (including any Class A Ordinary Shares issued pursuant to the exercises of the Over-Allotment
Option and excluding the Class A Ordinary Shares issuable upon exercise of the Private Placement Warrants), plus (ii) all Class A Ordinary
Shares and equity-linked securities issued or deemed issued, in connection with the closing of the initial Business Combination (excluding
any shares or equity-linked securities issued, or to be issued, to any seller in the initial Business Combination and any warrants issued
to the Sponsor or any of its affiliates or to the Company’s officers or directors upon conversion of Working Capital Loans) minus
(iii) any redemptions of Public Shares by Public Shareholders in connection with an initial Business Combination; provided that such conversion
of Founder Shares will never occur on a less than one-for-one basis.
Holders of the Ordinary Shares are entitled to
one vote for each Ordinary Share held on all matters to be voted on by shareholders. Unless specified in the Amended and Restated Articles
or as required by the Companies Act (As Revised) of the Cayman Islands or stock exchange rules, an ordinary resolution under Cayman Islands
law and the Amended and Restated Articles, which requires the affirmative vote of at least a majority of the votes cast by such shareholders
as, being entitled to do so, vote in person or, where proxies are allowed, by proxy at the applicable general meeting of the Company is
generally required to approve any matter voted on by the Company’s shareholders. Approval of certain actions requires a special
resolution under Cayman Islands law, which (except as specified below) requires the affirmative vote of at least two-thirds of the votes
cast by such shareholders as, being entitled to do so, vote in person or, where proxies are allowed, by proxy at the applicable general
meeting, and pursuant to the Amended and Restated Articles, such actions include amending the Amended and Restated Articles and approving
a statutory merger or consolidation with another company. There is no cumulative voting with respect to the appointment of directors,
meaning, following the initial Business Combination, the holders of more than 50 % of the Ordinary Shares voted for the appointment of
directors can elect all of the directors. Prior to the consummation of the initial Business Combination, only holders of the Class B Ordinary
Shares (i) have the right to vote on the appointment and removal of directors and (ii) are entitled to vote on continuing the Company
in a jurisdiction outside the Cayman Islands (including any special resolution required to amend the constitutional documents or to adopt
new constitutional documents, in each case, as a result of approving a transfer by way of continuation in a jurisdiction outside the Cayman
Islands). Holders of Class A Ordinary Shares are not entitled to vote on these matters during such time. These provisions of the Amended
and Restated Articles may only be amended if approved by a special resolution passed by the affirmative vote of at least 90 % (or, where
such amendment is proposed in respect of the consummation of the initial Business Combination, two-thirds) of the votes cast by such shareholders
as, being entitled to do so, vote in person or, where proxies are allowed, by proxy at the applicable general meeting of the Company.
16
Warrants
At March 31, 2026 and December 31, 2025, there
were 13,000,000 warrants outstanding, including 8,000,000 Public Warrants and 5,000,000 Private Placement Warrants. Each whole Warrant
entitles the holder to purchase one Class A Ordinary Share at a price of $ 11.50 per share, subject to adjustment as discussed herein.
The Warrants cannot be exercised until 30 days after the completion of the initial Business Combination, and will expire at 5:00 p.m.,
New York City time, five years after the completion of the initial Business Combination or earlier upon redemption or liquidation.
The Company will not be obligated to deliver any
Class A Ordinary Shares pursuant to the exercise of a Warrant and will have no obligation to settle such Warrant exercise unless a registration
statement under the Securities Act with respect to the Class A Ordinary Shares issuable upon exercise of the Warrants is then effective
and a prospectus relating thereto is current. No Warrant will be exercisable and the Company will not be obligated to issue a Class A
Ordinary Share upon exercise of a Warrant unless the Class A Ordinary Share issuable upon such Warrant exercise has been registered, qualified
or deemed to be exempt under the securities laws of the state of residence of the registered holder of the Warrants. In the event that
the conditions in the two immediately preceding sentences are not satisfied with respect to a Warrant, the holder of such Warrant will
not be entitled to exercise such Warrant and such Warrant may have no value and expire worthless. In no event will the Company be required
to net cash settle any Warrant. In the event that a registration statement is not effective for the exercised Warrants, the purchaser
of a Unit containing such Warrant will have paid the full purchase price for the Unit solely for the Class A Ordinary Share underlying
such Unit.
Under the terms of the Warrant Agreement, dated
November 7, 2024, that the Company entered into with Continental (the “Warrant Agreement”), the Company has agreed that, as
soon as practicable, but in no event later than 20 business days, after the closing of its Business Combination, it will use its commercially
reasonable efforts to file with the SEC a post-effective amendment to the IPO Registration Statement or a new registration statement covering
the registration under the Securities Act of the Class A Ordinary Shares issuable upon exercise of the Warrants and thereafter will use
its commercially reasonable efforts to cause the same to become effective within 60 business days following the initial Business Combination
and to maintain a current prospectus relating to the Class A Ordinary Shares issuable upon exercise of the Warrants until the expiration
of the Warrants in accordance with the provisions of the Warrant Agreement. If a registration statement covering the Class A Ordinary
Shares issuable upon exercise of the Warrants is not effective by the sixtieth (60 th ) business day after the closing of the
initial Business Combination, warrant holders may, until such time as there is an effective registration statement and during any period
when the Company will have failed to maintain an effective registration statement, exercise Warrants on a “cashless basis”
in accordance with Section 3(a)(9) of the Securities Act or another exemption. Notwithstanding the above, if the Class A Ordinary Shares
are at the time of any exercise of a Warrant not listed on a national securities exchange such that they satisfy the definition of a “covered
security” under Section 18(b)(1) of the Securities Act, the Company may, at its option, require holders of Public Warrants who exercise
their Public Warrants to do so on a “cashless basis” in accordance with Section 3(a)(9) of the Securities Act and, in the
event the Company so elects, the Company will not be required to file or maintain in effect a registration statement, and in the event
the Company does not so elect, the Company will use its commercially reasonable efforts to register or qualify the Class A Ordinary Shares
under applicable blue sky laws to the extent an exemption is not available.
If the holders exercise their Public Warrants
on a cashless basis, they would pay the warrant exercise price by surrendering the Public Warrants for that number of Class A Ordinary
Shares equal to the quotient obtained by dividing (x) the product of the number of Class A Ordinary Shares issuable upon exercise of the
Public Warrants, multiplied by the excess of the “fair market value” of the Class A Ordinary Shares over the exercise price
of the Public Warrants by (y) the fair market value. The “fair market value” is the average reported closing price of the
Class A Ordinary Shares for the 10 trading days ending on the third trading day prior to the date on which the notice of exercise is received
by the warrant agent or on which the notice of redemption is sent to the holders of Public Warrants, as applicable.
The Company may redeem the outstanding Public
Warrants:
● in whole and not in part;
● at a price of $ 0.01 per Public Warrant;
● upon a minimum of 30 days’ prior written notice of redemption; and
● if, and only if, the closing price of the Class A Ordinary Shares equals or exceeds $ 18.00 per share (as adjusted for adjustments to the number of Class A Ordinary Shares issuable upon exercise or the exercise price of a Public Warrant) for any 20 trading days within a 30 -trading day period commencing at least 30 days after completion of the initial Business Combination and ending three business days before the Company sends the notice of redemption to the warrant holders.
17
Additionally, if the number of outstanding Class
A Ordinary Shares is increased by a share capitalization payable in Class A Ordinary Shares, or by a sub-division of Ordinary Shares or
other similar event, then, on the effective date of such share capitalization, sub-division or similar event, the number of Class A Ordinary
Shares issuable upon exercise of each Warrant will be increased in proportion to such increase in the outstanding Ordinary Shares. A rights
offering made to all or substantially all holders of Ordinary Shares entitling holders to purchase Class A Ordinary Shares at a price
less than the fair market value will be deemed a share capitalization of a number of Class A Ordinary Shares equal to the product of (i)
the number of Class A Ordinary Shares actually sold in such rights offering (or issuable under any other equity securities sold in such
rights offering that are convertible into or exercisable for Class A Ordinary Shares) and (ii) the quotient of (x) the price per Class
A Ordinary Share paid in such rights offering and (y) the fair market value. For these purposes (i) if the rights offering is for securities
convertible into or exercisable for Class A Ordinary Shares, in determining the price payable for Class A Ordinary Shares, there will
be taken into account any consideration received for such rights, as well as any additional amount payable upon exercise or conversion
and (ii) fair market value means the volume weighted average price of Class A Ordinary Shares as reported during the ten (10) trading
day period ending on the trading day prior to the first date on which the Class A Ordinary Shares trade on the applicable exchange or
in the applicable market, regular way, without the right to receive such rights.
NOTE 8. FAIR VALUE MEASUREMENTS
The fair value of the Company’s financial
assets and liabilities reflects Management’s estimate of amounts that the Company would have received in connection with the sale
of the assets or paid in connection with the transfer of the liabilities in an orderly transaction between market participants at the
measurement date. In connection with measuring the fair value of its assets and liabilities, the Company seeks to maximize the use of
observable inputs (market data obtained from independent sources) and to minimize the use of unobservable inputs (internal assumptions
about how market participants would price assets and liabilities). The following fair value hierarchy is used to classify assets and liabilities
based on the observable inputs and unobservable inputs used in order to value the assets and liabilities:
Level 1:
Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis.
Level 2:
Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active.
Level 3:
Unobservable inputs based on an assessment of the assumptions that market participants would use in pricing the asset or liability.
The following table presents information about
the Company’s assets that are measured at fair value as of March 31, 2026 and December 31, 2025 and indicates the fair value hierarchy
of the valuation inputs the Company utilized to determine such fair value.
Level 1
March 31,
December 31,
2026
2025
Assets:
Marketable securities and cash held in Trust Account
$ 172,919,855
$ 171,405,977
NOTE 9. SEGMENT INFORMATION
FASB ASC Topic 280, “Segment Reporting”
establishes standards for companies to report in their financial statements 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 (the “CODM”), or group, in
deciding how to allocate resources and assess performance.
The Company’s CODM has been identified as
the Chief Financial Officer , who reviews the 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.
18
The CODM assesses performance for the single segment and decides how
to allocate resources based on net income or loss that also is reported on the consolidated statements of operations as net income or
loss. The measure of segment assets is reported on the accompanying unaudited balance sheets as total assets. When evaluating the Company’s
performance and making key decisions regarding resource allocation, the CODM reviews several key metrics, which include the following:
March 31,
December 31,
2026
2025
Marketable securities and cash held in Trust Account
$ 172,919,855
$ 171,405,977
Cash
$ 14,205
$ 32,075
For the Three Months Ended March 31,
2026
2025
General and administrative costs
$ 739,221
$ 156,948
Dividends and interest earned on marketable securities and cash held in Trust Account
$ 1,513,878
$ 1,736,734
The CODM reviews dividends and interest earned
on marketable securities and cash held in the Trust Account to measure and monitor shareholder value and determine the most effective
strategy of investment with the Trust Account funds while maintaining compliance with the Investment Management Trust Agreement, dated
June 17, 2024, which the Company entered into with Continental, as trustee of the Trust Account.
General and administrative costs are reviewed and monitored by the
CODM to manage and forecast cash to ensure enough capital is available to complete a Business Combination or similar transaction within
the 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. General and administrative costs, as reported on the unaudited consolidated
statements of operations, are the significant segment expenses provided to the CODM on a regular basis.
All other segment items included in net income or loss are reported
on the unaudited consolidated statements of operations and described within their respective disclosures.
NOTE 10. SUBSEQUENT EVENTS
The Company evaluated subsequent events and transactions that occurred
after the unaudited consolidated balance sheet date up to the date that the unaudited condensed consolidated 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 unaudited condensed consolidated financial statements other than as disclosed below.
On May 8, 2026, the Company entered into an intercreditor
agreement (the “Intercreditor Agreement”) with MCG (together with the Company, collectively and individually, the “Melar
Lender”), YA II PN, Ltd., a Cayman Islands exempt limited company (the “YA Lender”), Everli, Escrowed Seller and the
Pledging Stockholder.
The Intercreditor Agreement
governs the respective rights, priorities and obligations of the Melar Lender and the YA Lender with respect to all indebtedness, liabilities
and obligations of Everli, its subsidiaries, the Pledging Stockholder, Escrowed Seller, and certain other guarantors and pledgors under
the applicable loan documents, owed to the Melar Lender and the YA Lender under certain promissory notes issued by Everli to each of the
Melar Lender and the YA Lender (collectively, the “Lender Indebtedness”), and the related guarantees and security interests.
Pursuant to the Intercreditor Agreement, the Melar
Lender and the YA Lender have agreed that the indebtedness evidenced by promissory notes issued to the Melar Lender and the promissory
notes issued to the YA Lender shall rank pari passu in right of payment and security, without preference or priority of any kind, such
that each lender is entitled to share equally and ratably in any payments, proceeds or recoveries with respect thereto. In furtherance
of this arrangement, the Intercreditor Agreement provides that all principal payments, prepayments, and other distributions made by or
on behalf of Everli in respect of the Lender Indebtedness shall be applied and distributed to the Melar Lender and the YA Lender on a
pro rata basis in accordance with the outstanding amounts owed to each such lender. Payments of accrued interest, fees or premiums under
the terms of the promissory notes, attorneys fees and expenses and the conversion amount of outstanding loans and certain other specified
items are excluded from the allocation of pari passu payments. Everli is also required to provide prior written notice to both lenders,
at least three (3) business days in advance, of any intended principal payment.
The Intercreditor Agreement provides that the
Melar Lender and the YA Lender will share, on an equal and pari passu basis, a first-priority, perfected security interest in Everli’s
collateral which consists of substantially all assets of Everli and its subsidiaries, and Everli may not grant a lien to one lender without
granting a substantially similar lien to the other, subject to customary exceptions. Each lender has also consented to the other’s
loan documents and agreed that such arrangements do not constitute a default under its own financing agreements.
In addition, the Intercreditor Agreement establishes
a bailment structure pursuant to which, upon the YA Lender funding at least $ 5,000,000 , the Melar Lender will transfer possession of certain
pledged collateral to the YA Lender to hold as bailee for both lenders. The Intercreditor Agreement further provides for coordination
between the lenders in the event of bankruptcy or insolvency proceedings, including waivers of certain rights, to ensure an orderly and
equitable distribution of proceeds.
19
Item 2. Management’s Discussion and Analysis of Financial
Condition and Results of Operations
Cautionary Note Regarding Forward-Looking Statements
All statements other than statements of historical
fact included in this Quarterly Report on Form 10-Q for the quarter ended March 31, 2026 (this “Report”) including, without
limitation, statements under this Item regarding our financial position, business strategy and the plans and objectives of management
for future operations, are forward-looking statements. When used in this Report, words such as “anticipate,” “believe,”
“estimate,” “expect,” “intend” and similar expressions, as they relate to us or our management, identify
forward-looking statements. Such forward-looking statements are based on the beliefs of our management, as well as assumptions made by,
and information currently available to, our management. Actual results could differ materially from those contemplated by the forward-looking
statements as a result of certain factors detailed in our filings with the SEC. All subsequent written or oral forward-looking statements
attributable to us or persons acting on our behalf are qualified in their entirety by this paragraph.
The following discussion and analysis of our financial
condition and results of operations should be read in conjunction with the unaudited condensed consolidated financial statements and the
notes thereto included in this Report under Item 1. “Financial Statements.”
Overview
We are a blank check company incorporated in the
Cayman Islands on March 11, 2024 for the purpose of effecting a Business Combination. Our Sponsor is Melar Acquisition Sponsor I LLC.
We are an early stage and emerging growth company
and, as such, we are subject to all of the risks associated with early stage and emerging growth companies. We expect to continue to incur
significant costs in the pursuit of our acquisition plans. There can be no assurance that our plans to complete a Business Combination,
including the Everli Business Combination, will be successful.
Our IPO Registration Statement became effective
on June 17, 2024. On June 20, 2024, we consummated our Initial Public Offering of 16,000,000 Units, including 1,000,000 Option Units issued
pursuant to the partial exercise of the Over-Allotment Option. Each Unit consists of one Public Share and one-half of one Public Warrant.
The Units were sold at a price of $10.00 per Unit, generating gross proceeds to us of $160,000,000.
Simultaneously with the closing of the Initial
Public Offering and pursuant to the Private Placement Warrants Purchase Agreements, we completed the private sale of an aggregate of 5,000,000
Private Placement Warrants to our Sponsor, CCM and Seaport in the Private Placement at a purchase price of $1.00 per Private Placement
Warrant, generating gross proceeds to our Company of $5,000,000. Of those 5,000,000 Private Placement Warrants, (i) the Sponsor purchased
3,500,000 Private Placement Warrants and (ii) CCM and Seaport purchased an aggregate to 1,500,000 Private Placement Warrants. The Private
Placement Warrants are identical to the Public Warrants, except as otherwise disclosed in the IPO Registration Statement.
Following the closing of the Initial Public Offering
and Private Placement, an amount of $160,000,000 from the net proceeds of the Initial Public Offering and the Private Placement was initially
placed in the Trust Account located in the United States with Continental acting as trustee. Pursuant to the Trust Agreement, the Trust
Account may be invested only (i) 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, (ii) in any open-ended investment company that holds itself out as a money market fund selected
by us meeting the conditions of paragraphs (d)(1), (d)(2), (d)(3) and (d)(4) of Rule 2a-7 of the Investment Company Act, (iii) as uninvested
cash or (iv) in interest or non-interest bearing demand deposit accounts at a U.S. chartered commercial bank with consolidated assets
of $100 billion or more selected by the Trustee that is reasonably satisfactory to us, until the earlier of: (x) the completion of the
Business Combination and (y) the distribution of the Trust Account, as described below.
20
We have until June 20, 2026 (24 months from the
closing of the Initial Public Offering), or until such (x) earlier date as our Board may approve or (y) later date as our shareholders
may approve, pursuant to the Amended and Restated Articles, to consummate the Business Combination. If we are unable to complete the Business
Combination by the end of the Combination Period, we will (i) cease all operations except for the purpose of winding up, (ii) as promptly
as reasonably possible, but not more than ten business days thereafter, redeem the Public Shares, at a per-share price, payable in cash,
equal to the aggregate amount then on deposit in the Trust Account including interest earned on the funds held in the Trust Account and
not previously released to us to pay taxes, if any, divided by the number of then outstanding Public Shares, which redemption will completely
extinguish Public Shareholders’ rights as shareholders (including the right to receive further liquidating distributions, if any),
subject to applicable law, and (iii) as promptly as reasonably possible following such redemption, subject to the approval of our remaining
shareholders and our Board, dissolve and liquidate, subject, in each case, to our obligations under Cayman Islands law to provide for
claims of creditors and the requirements of other applicable law.
We may seek to extend the Combination Period consistent
with applicable laws, regulations and stock exchange rules by amending our Amended and Restated Articles. Any such amendment would require
the approval of our Public Shareholders, who will be provided the opportunity to redeem all or a portion of their Public Shares in connection
with the vote on such approval. Such redemptions will decrease the amount held in our Trust Account and our capitalization, and may affect
our ability to maintain our listing on Nasdaq. In addition, the Nasdaq Rules currently require SPACs (such as us) to complete their initial
Business Combination in accordance with the Nasdaq 36-Month Requirement. If we do not meet the Nasdaq 36-Month Requirement, our securities
will likely be subject to suspension of trading and delisting from Nasdaq. Our Sponsor may also, in its discretion, consider selling its
interest in our Company to another sponsor entity, which may result in a change to our Management Team.
Everli Business Combination
On July 30, 2025, we entered into the Everli Merger
Agreement with (i) the Merger Sub, (ii) Everli, (iii) the Sponsor, as the SPAC Representative, and (iv) the Escrowed Seller. On October
2, 2025, the parties to the Everli Merger Agreement entered into the First Everli Merger Agreement Amendment, pursuant to which, the deadline
for Everli to procure at least $10,000,000 in Bridge Financing (as defined in the Everli Merger Agreement), the failure of which entitles
Everli to terminate the Everli Merger Agreement, was extended from September 30, 2025 to October 21, 2025. On December 8, 2025, the parties
to the Everli Merger Agreement entered into the Second Everli Merger Agreement Amendment, pursuant to which the parties thereto extended
the GAAP Audit Delivery Date from November 30, 2025 to January 16, 2026. We have waived the right to receive the GAAP Audited Everli Financials
by the GAAP Audit Delivery Date, provided that such deliverables are received by January 31, 2026. Such deliverables were received by
January 31, 2026.
Pursuant to the Everli Merger Agreement, subject
to the terms and conditions set forth therein, (i) prior to the Closing, we will continue out of the Cayman Islands and into the State
of Nevada and domesticate as a Nevada corporation, and (ii) at the Closing, Merger Sub will merge with and into Everli, with Everli continuing
as the surviving entity and wholly-owned subsidiary of our Company, and with each Everli shareholder receiving shares of our Common Stock
(as defined in the Everli Merger Agreement) at the Closing, as further described below.
The Everli Merger Agreement provides that the
total consideration received by the Everli security holders from us at the Closing will be a number of shares of our Common Stock with
an aggregate value equal to the sum of (i) One Hundred and Eighty Million Dollars ($180,000,000) plus (ii) the gross proceeds of the Bridge
Financing, if any, that has converted into Everli common stock, plus (iii) the Everli Equity Investment (as defined in the Everli Merger
Agreement), if any, with each share of our Common Stock valued at $10.00.
On January 23, 2026, a draft of the Everli Registration Statement was
submitted to the SEC, which was further amended. The Everli Registration Statement includes a proxy statement to our shareholders and
a prospectus for the registration of our securities to be issued in connection with the Everli Business Combination.
For a full description of the Everli Merger Agreement
and the proposed Everli Business Combination, please see Item 1. “Business” of our 2025 Annual Report.
21
Results of Operations
We have neither engaged in any operations nor
generated any revenues to date. Our only activities from March 11, 2024 (inception) through March 31, 2026 were organizational activities,
those necessary to prepare for the Initial Public Offering, as 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 dividends and interest income on marketable securities and cash held in the Trust Account, located in the United
States, with Continental Stock Transfer & Trust Company acting as trustee. 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 three months ended March 31, 2026, we
had net income of $778,261, which consists of dividends and interest earned on marketable securities and cash held in the Trust Account
of $1,513,878, interest due from Everli of $156,234 and interest on cash held in the operating account of $1, partially offset by general
and administrative costs of $739,221 and interest expense on the Sponsor Loan of $152,631.
For the three months ended March 31, 2025, we
had net income of $1,579,993, which consists of dividends and interest earned on marketable securities and cash held in the Trust Account
of $1,736,734 and interest on cash held in the operating account of $207, partially offset by general and administrative costs of $156,948.
Liquidity, Capital Resources and Going Concern
Following the Initial Public Offering, including
the partial exercise of the Over-Allotment Option, and the Private Placement, a total of $160,000,000 was placed in the Trust Account.
For the three months ended March 31, 2026, cash
used in operating activities was $92,870. Net income of $778,261 was adjusted for dividends and interest earned on marketable securities
and cash held in the Trust Account of $1,513,878, interest due from Everli of $156,234 and interest due on Sponsor Loan of $152,631. Changes
in operating assets and liabilities provided $646,350 of cash for operating activities.
For the three months ended March 31, 2025, cash
used in operating activities was $185,142. Net income of $1,579,993 was affected by dividend and interest earned on marketable securities
and cash held in the Trust Account of $1,736,734. Changes in operating assets and liabilities used $28,401 of cash for operating activities.
As of March 31, 2026 and December 31, 2025, we
had marketable securities held in the Trust Account of $172,919,855 and $171,405,977, respectively. 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 (which interest shall be net of taxes payable, if any, and exclude the Deferred Fee), 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.
To mitigate the risk that we might be deemed to
be an investment company for purposes of the Investment Company Act, which risk increases the longer that we hold investments in the Trust
Account, we may, at any time (based on our Management Team’s ongoing assessment of all factors related to our potential status under
the Investment Company Act), instruct the trustee to liquidate the investments held in the Trust Account and instead to hold the funds
in the Trust Account in cash or in an interest-bearing demand deposit account at a bank.
22
As of March 31, 2026 and December 31, 2025, we
had cash held outside of the Trust Account of $14,205 and $32,075, respectively. We 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.
Our liquidity needs through March 31, 2026 have
been satisfied through (i) a contribution of $25,000 from the Sponsor in exchange for the issuance of our Founder Shares, (ii) loans pursuant
to the IPO Promissory Note and Sponsor Note, and (iii) the net proceeds from the consummation of the Initial Public Offering and the Private
Placement held outside the Trust Account.
Promissory Notes
IPO Promissory Note
Prior to the closing of our Initial Public Offering,
on March 11, 2024, our Sponsor agreed to loan us an aggregate of up to $300,000 under the IPO Promissory Note to cover expenses related
to the Initial Public Offering. Such loans and advances were non-interest bearing and payable on the earlier of December 31, 2024 or the
completion of our Initial Public Offering. The loan of $249,389 was fully repaid upon the consummation of our Initial Public Offering
on June 20, 2024. No additional borrowing is available under the IPO Promissory Note.
Everli Notes
On May 30, 2025, we entered into the First Everli
Note with Everli and the Pledging Stockholder for a principal amount of up to $300,000. The First Everli Note bore interest at an annual
compounded rate of 17.5% and was secured by a continuing security interest in all of Everli’s and its subsidiaries’ property
and assets, and a pledge of equity interests by the Pledging Stockholder as collateral. The principal and accrued interest of the First
Everli Note was due and payable on the earliest of: (i) July 29, 2025, if the Term Sheet (as defined in the First Everli Note) was terminated
by our Company in our sole discretion; (ii) five (5) business days after any other termination of the Term Sheet in accordance with the
terms thereof; (iii) five (5) business days after the termination of a definitive agreement for a Business Combination transaction involving
us and Everli; and (iv) five (5) business days after Everli’s receipt of at least an aggregate of $5,000,000 in proceeds under a
$10 million senior secured convertible loan as contemplated under the Term Sheet.
On August 18, 2025, the First Everli Note was
amended and restated to, among other things, amend the principal amount of the First Everli Note up to $1,000,000, including an OID of
ten percent (10%). On September 12, 2025, the First Everli Note was amended by the first amendment to increase the principal amount to
up to $1,250,000. On September 29, 2025, the First Everli Note was amended by the second amendment to increase the principal amount to
up to $3,250,000. On March 30, 2026, the First Everli Note was amended by the third amendment to increase the principal amount to up to
$3,611,111.
On October 21, 2025, Everli entered into the Second
Everli Note with MCG, an affiliate of the Sponsor, for the aggregate principal amount of $7,500,000, which includes a $750,000 original
issue discount. The Second Everli Note bears interest at 17.5% per annum and is secured by the assets of Everli and its subsidiaries.
The principal under the Everli Notes satisfied the $10,000,000 Bridge Financing (as defined in the Everli Merger Agreement) requirement
as provided in the Everli Merger Agreement. The principal and accrued interest of the Second Everli Note shall be due and payable on the
twelfth-month anniversary of the issuance date of the note. MCG has a right to convert any outstanding balance under the Second Everli
Note into fully paid and nonassessable shares of our Class A Common Stock at a rate set forth in the Second Everli Note at any time or
times on or after the Everli Business Combination. We were a signatory to the Second Everli Note to acknowledge, among other things, the
conversion right and the parity of the security interest granted under the First Everli Note and the security interest granted under the
Second Everli Note. The Second Everli Note creates no direct financial obligation or an off-balance sheet arrangement for us.
As of March 31, 2026 and December 31, 2025, Everli had borrowed $3,250,000
(via cash borrowings and the payment of multiple invoices by us for Everli), under the First Everli Note, as amended, and had an outstanding
balance (including interest) of $3,962,096 and $3,805,862, reflected on the unaudited condensed consolidated balance sheets included elsewhere
in this Report.
We comply with the requirements of FASB ASC Topic 835, “Interest”
(“ASC 835”) and report accrued interest and the amortization of the original issue discounts on the unaudited consolidated
statements of operations included elsewhere in this Report as “interest due from Everli” and report the loan amount and unpaid
interest as “due from Everli” on the unaudited condensed consolidated balance sheets included elsewhere in this Report. For
the three months ended March 31, 2026 and 2025, the Company recognized $156,234 and $0, respectively, in amortized OID and accrued interest
on the accompanying unaudited consolidated statements of operations.
23
Sponsor Note
On May 30, 2025, we issued the Sponsor Note in
the aggregate principal amount of up to $300,000 to the Sponsor, for the Sponsor Loan. The Sponsor Loan is interest bearing at a rate
of 17.5% per annum, unsecured and due on the earliest of: (i) July 29, 2025, if the Term Sheet is terminated by us in our sole discretion;
(ii) five (5) business days after any other termination of the Term Sheet in accordance with the terms thereof; (iii) five (5) business
days after the termination of a definitive agreement for a Business Combination transaction involving us and Everli; and (iv) five (5)
business days after Everli’s receipt of at least an aggregate of $5,000,000 in proceeds under a $10 million senior secured convertible
loan as contemplated under the Term Sheet.
On August 18, 2025, the Sponsor Note was amended and restated to, among
other things, amend the principal amount of the Sponsor Note up to $1,000,000, including an original issue discount of ten percent (10%).
On September 12, 2025, the Sponsor Note was further amended to increase the principal amount to up to $1,250,000. On September 29, 2025,
the Sponsor Note was further amended to increase the principal amount to up to $3,250,000. On March 30, 2026, the Sponsor Note was further
amended to increase the principal amount to up to $3,611,111. As of March 31, 2026 and December 31, 2025, we had borrowed $3,178,079 under
the Sponsor Loan and reported $3,870,642 and $3,718,011 (including interest), on the unaudited condensed consolidated balance sheets included
elsewhere in this Report.
We comply with the requirements of ASC 835 and report accrued interest
and the amortization of the original issue discount on the unaudited consolidated statements of operations included elsewhere in this
Report as “interest expense on the Sponsor Note” and report the loan amount and unpaid interest as “Sponsor Note”
on the unaudited condensed consolidated balance sheets included elsewhere in this Report. For the three months ended March 31, 2026 and
2025, we recognized $152,631 and $0, respectively, in amortized original issue discount and accrued interest expense on the unaudited
consolidated statements of operations included elsewhere in this Report.
Intercreditor Agreement
On May 8, 2026, we entered into the Intercreditor
Agreement with MCG, YA Lender, Everli, Escrowed Seller and the Pledging Stockholder.
The Intercreditor Agreement governs the respective
rights, priorities and obligations of the Melar Lender and the YA Lender with respect to all indebtedness, liabilities and obligations
of Everli, its subsidiaries, the Pledging Stockholder, Escrowed Seller, and certain other guarantors and pledgors under the applicable
loan documents, owed to the Melar Lender and the YA Lender under certain promissory notes issued by Everli to each of the Melar Lender
and the YA Lender, and the related guarantees and security interests.
Pursuant to the Intercreditor Agreement, the Melar
Lender and the YA Lender have agreed that the indebtedness evidenced by promissory notes issued to the Melar Lender and the promissory
notes issued to the YA Lender shall rank pari passu in right of payment and security, without preference or priority of any kind, such
that each lender is entitled to share equally and ratably in any payments, proceeds or recoveries with respect thereto. In furtherance
of this arrangement, the Intercreditor Agreement provides that all principal payments, prepayments, and other distributions made by or
on behalf of Everli in respect of the Lender Indebtedness shall be applied and distributed to the Melar Lender and the YA Lender on a
pro rata basis in accordance with the outstanding amounts owed to each such lender. Payments of accrued interest, fees or premiums under
the terms of the promissory notes, attorneys fees and expenses and the conversion amount of outstanding loans and certain other specified
items are excluded from the allocation of pari passu payments. Everli is also required to provide prior written notice to both lenders,
at least three (3) business days in advance, of any intended principal payment.
The Intercreditor Agreement provides that the
Melar Lender and the YA Lender will share, on an equal and pari passu basis, a first-priority, perfected security interest in Everli’s
collateral which consists of substantially all assets of Everli and its subsidiaries, and Everli may not grant a lien to one lender without
granting a substantially similar lien to the other, subject to customary exceptions. Each lender has also consented to the other’s
loan documents and agreed that such arrangements do not constitute a default under its own financing agreements.
In addition, the Intercreditor Agreement establishes
a bailment structure pursuant to which, upon the YA Lender funding at least $5,000,000, the Melar Lender will transfer possession of certain
pledged collateral to the YA Lender to hold as bailee for both lenders. The Intercreditor Agreement further provides for coordination
between the lenders in the event of bankruptcy or insolvency proceedings, including waivers of certain rights, to ensure an orderly and
equitable distribution of proceeds.
Working Capital Loans
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 Working Capital Loans, as may be required. If we complete a Business Combination, we
will repay such Working Capital Loans. 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 Working Capital Loans, 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 converted into warrants of the post-Business Combination entity at a price of $1.00
per warrant. The warrants would be identical to the Private Placement Warrants. Other than as set forth above, the terms of such Working
Capital Loans, if any, have not been determined and no written agreements exist with respect to such Working Capital Loans. As of March
31, 2026 and December 31, 2025, we did not have any borrowings under any Working Capital Loans.
24
Going Concern
We have until June 20, 2026, to consummate an
initial Business Combination (assuming no extensions). If we do not complete a Business Combination within the Combination Period, we
will trigger an automatic winding up, dissolution and liquidation pursuant to the terms of the Amended and Restated Articles. In connection
with our assessment of going concern considerations in accordance with FASB ASC Topic 205-40, “Presentation of Financial Statements-Going
Concern,” we have incurred and expect to continue to incur significant costs in pursuit of our acquisition plans. The working capital
deficit and the expectation of significant future costs raise substantial doubt about our ability to continue as a going concern within
one year after the date that the accompanying unaudited condensed consolidated financial statements are issued. Additionally, Management
has determined that the mandatory liquidation and subsequent dissolution, should we be unable to complete a Business Combination by the
end of the Combination Period, raises substantial doubt about our ability to continue as a going concern. No adjustments have been made
to the carrying amounts of assets or liabilities should we be required to liquidate after June 20, 2026. Management plans to address this
uncertainty through the closing of its proposed Business Combination. There is no assurance that the Company’s plans to consummate
a Business Combination will be successful within the Combination Period. The accompanying unaudited condensed consolidated financial statements
do not include any adjustments that might result from the outcome of this uncertainty.
Contractual Obligations
We do not have any long-term debt, capital lease
obligations, operating lease obligations or long-term liabilities, other than as follows:
Administrative Services Agreement
Commencing on June 18, 2024, and until the completion of our Business
Combination or liquidation, we reimburse MCG, an affiliate of the Sponsor, $10,000 per month for office space, utilities, and secretarial
and administrative support pursuant to the Administrative Services Agreement. For the three months ended March 31, 2026 and 2025, we incurred
$30,000 in fees for these services. At March 31, 2026 and December 31, 2025, we reported $100,000 and $70,000, respectively, in the accompanying
unaudited condensed consolidated balance sheets in accounts payable and accrued liabilities.
Underwriting Agreement
We granted the Underwriters a 45-day option from
the date of the Initial Public Offering to purchase up to an additional 2,250,000 Option Units to cover over-allotments, if any. On June
20, 2025, simultaneously with the Initial Public Offering, the Underwriters partially exercised their Over-Allotment Option and purchased
1,000,000 Option Units, with 45 days to purchase the remaining 1,250,000 Option Units. On August 4, 2024, the remaining Over-Allotment
Option expired worthless.
The Underwriters were paid a cash underwriting
discount of $0.20 per Unit, or $3,000,000 in the aggregate, which was paid upon the closing of the Initial Public Offering. Additionally,
the Underwriters are entitled to the Deferred Fee of $0.40 per Unit other than Option Units, and $0.60 per Option Unit, or $6,600,000
in the aggregate. The Deferred Fee is payable to the Underwriters, upon the completion of the initial Business Combination, subject to
the terms of the Underwriting Agreement.
Registration Rights Agreement
The holders of (i) the Founder Shares, (ii) the
Private Placement Warrants and (iii) any private placement-equivalent warrants issued in connection with the Working Capital Loans, if
any (and in each case holders of their underlying securities, as applicable) are entitled to registration rights pursuant to the Registration
Rights Agreement, requiring us to register such securities for resale (in the case of the Founder Shares, only after conversion to our
Class A Ordinary Shares). The holders of the majority of these securities are entitled to make up to three demands, excluding short form
demands, that we register such securities. In addition, the holders have certain “piggy-back” registration rights with respect
to registration statements filed subsequent to the consummation of a Business Combination and rights to require us to register for resale
such securities pursuant to Rule 415 under the Securities Act. CCM and Seaport may only make a demand on one occasion and only during
the five-year period beginning on the effective date of the IPO Registration Statement. In addition, CCM and Seaport may participate in
a “piggy-back” registration only during the seven-year period beginning on the effective date of the IPO Registration Statement.
We will bear the expenses incurred in connection with the filing of any such registration statements.
25
Letter Agreement
Our Sponsor, directors and officers have entered
into the Letter Agreement with us, pursuant to which, they have waived their rights to liquidating distributions from the Trust Account
with respect to any Founder Shares held by them if we fail to complete our initial Business Combination within the Combination Period.
However, if they acquire Public Shares in or after the Initial Public Offering, they will be entitled to liquidating distributions from
the Trust Account with respect to such Public Shares if we fail to complete our initial Business Combination within the Combination Period.
Additionally, pursuant to the Letter Agreement,
our Sponsor, directors and officers will not propose any amendment to our Amended and Restated Articles to modify (i) the substance or
timing of our obligation to allow redemption in connection with our initial Business Combination or to redeem 100% of our Public Shares
if we do not complete our initial Business Combination within the Combination Period or (ii) any other material provisions relating to
shareholders’ rights or pre-initial Business Combination activity, unless we provide our Public Shareholders with the opportunity
to redeem their Public Shares upon approval of any such amendment at a per-share price, payable in cash, equal to the aggregate amount
then on deposit in the Trust Account, including interest earned on the funds held in the Trust Account and not previously released to
us to pay our taxes, divided by the number of then outstanding Public Shares.
Critical Accounting Estimates and Standards
The preparation of the unaudited condensed consolidated financial statements
and notes thereto included elsewhere in this Report in conformity with GAAP requires Management to make estimates and assumptions that
affect the reported amounts of assets and liabilities, income and expenses, and the disclosure of contingent assets and liabilities, in
our unaudited condensed consolidated financial statements. These accounting estimates require the use of assumptions about matters, some
of which are highly uncertain at the time of estimation. Management bases its estimates on historical experience and on various other
assumptions it believes to be reasonable under the circumstances, the results of which form the basis for making judgments, and we evaluate
these estimates on an ongoing basis. To the extent actual experience differs from the assumptions used, our unaudited condensed consolidated
financial statements and notes thereto included elsewhere in this Report could be materially affected. As of March 31, 2026, we did not
have any critical accounting estimates to be disclosed.
Recent Accounting Standards
In November 2024, the FASB issued ASU Topic 2024-03,
“Income Statement-Reporting Comprehensive Income-Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income
Statement Expenses” (“ASU 2024-03”), 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. We are currently evaluating
the impact of adopting ASU 2024-03.
Management does not believe that any other recently
issued, but not yet effective, accounting standards, which, if currently adopted, would have a material effect on the unaudited condensed
consolidated financial statements and notes thereto included elsewhere in this Report.
26
Item 3. Quantitative and Qualitative Disclosures About Market
Risk
We are a smaller reporting company as defined
by Rule 12b-2 of the Exchange Act and are not required to provide the information otherwise required under this Item.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Disclosure controls and procedures are designed
with the objective of ensuring that information required to be disclosed in our reports filed under the Exchange Act, such as this Report,
is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls
and procedures are also designed with the objective of ensuring that such information is accumulated and communicated to our Management,
including our Certifying Officers, as appropriate, to allow timely decisions regarding required disclosure. Under the supervision and
with the participation of our Management, including our Certifying Officers, we carried out an evaluation of the effectiveness of the
design and operation of our disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act. Based
on the foregoing, our Certifying Officers concluded that our disclosure controls and procedures were effective as of March 31, 2026.
We do not expect that our disclosure controls
and procedures will prevent all errors and all instances of fraud. Disclosure controls and procedures, no matter how well conceived and
operated, can provide only reasonable, not absolute, assurance that the objectives of the disclosure controls and procedures are met.
Further, the design of disclosure controls and procedures must reflect the fact that there are resource constraints, and the benefits
must be considered relative to their costs. Because of the inherent limitations in all disclosure controls and procedures, no evaluation
of disclosure controls and procedures can provide absolute assurance that we have detected all our control deficiencies and instances
of fraud, if any. The design of disclosure controls and procedures also is based partly on certain assumptions about the likelihood of
future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.
Changes in Internal Control over Financial Reporting
There have been no changes to our internal control
over financial reporting during the quarterly period ended March 31, 2026 that materially affected, or are reasonably likely to materially
affect, our internal control over financial reporting.
27
PART II - OTHER
INFORMATION
Item 1. Legal Proceedings
To the knowledge of our Management, there is no
material litigation currently pending or contemplated against us, any of our subsidiaries, any of our officers or directors in their capacity
as such or against any of our property.
Item 1A. Risk Factors
As a smaller reporting company under Rule
12b-2 of the Exchange Act, we are not required to include risk factors in this Report. For additional risks relating to our
operations, the section titled “Risk Factors” contained in our IPO Registration Statement and 2025 Annual Report. Any of
these factors could result in a significant or material adverse effect on our results of operations or financial condition.
Additional risks could arise that may also affect our business or ability to consummate an initial Business Combination. We may
disclose changes to such risk factors or disclose additional risk factors from time to time in our future filings with the SEC.
We may seek to extend the Combination Period,
which could reduce the amount held in our Trust Account and have adverse effects on our Company.
If we are unable to consummate our initial Business Combination on or before June 20, 2026, we may seek shareholder approval to
extend the Combination Period by amending our Amended and Restated Articles. In such event, our Public Shareholders will be provided the
opportunity to have all or a portion of their Public Shares redeemed. Any redemptions will reduce the amount held in our Trust Account,
the effect of which may adversely affect our ability to consummate our initial Business Combination and may also impair our ability to
maintain our Nasdaq listing.
Certain agreements related to the Initial
Public Offering may be amended, or their provisions waived, without shareholder approval.
Certain of the agreements related to the Initial Public Offering to which we are a party may be amended, or their
provisions waived, without shareholder approval. Such agreements include the (i) Underwriting Agreement, (ii) the Letter Agreement, (iii)
the Registration Rights Agreement, (iii) the Private Placement Warrants Purchase Agreements and (iv) the Administrative Services Agreement.
These agreements contain various provisions that our Public Shareholders might deem to be material. For example, our Letter Agreement
and the Underwriting Agreement contain certain lock-up provisions with respect to the Founder Shares and other securities held by our
Sponsor, officers and directors, subject to certain exceptions. Amendments or waivers to such agreements would require the consent of
the applicable parties thereto and, in certain cases, the consent of the underwriters of the Initial Public Offering. Any such modification,
such as an amendment to shorten lock-up restrictions, may benefit our Sponsor, officers and/or directors. Any such amendments would not
require approval from our shareholders, may result in the completion of our initial Business Combination that may not otherwise have been
possible, and may have an adverse effect on the value of an investment in our securities. For example, although we would not amend lock-up
provisions to permit securities held by our Sponsor to be freely sold prior to our initial Business Combination, we may amend such provisions
to permit them to be freely sold after the Business Combination earlier than they would otherwise be permitted, which may have an adverse
effect on the price of our securities.
For the risks related to Everli and the Everli
Business Combination, please see the registration statement on Form S-4 for the Everli Business Combination, once filed.
Item 2. Unregistered Sales of Equity Securities and Use of
Proceeds
Unregistered Sales of Equity Securities
None.
Use of Proceeds
There have been no offerings of registered securities
and therefore no planned use of proceeds from such offerings during the quarterly period covered by this Report. For a description of
the use of proceeds generated in our Initial Public Offering and the Private Placement, see Part I, Item 2, Item 2 of this Report. There
has been no material change in the planned use of proceeds from our Initial Public Offering and Private Placement as described in the
IPO Registration Statement. The specific investments in our Trust Account may change from time to time.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
Trading Arrangements
During the quarterly period ended March 31, 2026,
none of our directors or officers (as defined in Rule 16a-1(f) promulgated under the Exchange Act) adopted or terminated any
“Rule 10b5-1 trading arrangement” or any “non-Rule 10b5-1 trading arrangement,” as each term is defined
in Item 408(a) of Regulation S-K.
Additional Information
None.
28
Item 6. Exhibits
The following exhibits are filed as
part of, or incorporated by reference into, this Report.
No.
Description
of Exhibit
10.1†
Third Amendment to Amended and Restated Secured Promissory Note and Pledge Agreement, dated as of March 30, 2026, by and among Melar Acquisition Corp. I, Everli Global Inc. and a certain stockholder of Everli Global Inc. (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed by the Company on April 2, 2026)
10.2
Third Amendment to Amended and Restated Promissory Note, issued on March 30, 2026, by Melar Acquisition Corp. I. to Melar Acquisition Sponsor I LLC (incorporated by reference to Exhibit 10.2 of the Current Report on Form 8-K filed by the Company on April 2, 2026)
10.3+†
Intercreditor Agreement, dated as of May 8, 2026, by and among Melar Acquisition Corp. I, Melar Capital Group LLC, YA II PN, Ltd., Everli Global Inc., Salvatore Palella, and Palella Holdings LLC (incorporated by reference to Exhibit 10.1 of the Current Report filed by the Company on May 14, 2026)
31.1*
Certification of the Principal
Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to
Section 302 of the Sarbanes-Oxley Act of 2002
31.2*
Certification of the Principal
Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to
Section 302 of the Sarbanes-Oxley Act of 2002
32.1**
Certification of the Principal
Executive Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2**
Certification of the Principal
Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS*
Inline XBRL
Instance Document
101.SCH*
Inline XBRL Taxonomy Extension
Schema Document
101.CAL*
Inline XBRL Taxonomy Extension
Calculation Linkbase Document
101.DEF*
Inline XBRL Taxonomy Extension
Definition Linkbase Document
101.LAB*
Inline XBRL Taxonomy Extension
Label Linkbase Document
101.PRE*
Inline XBRL Taxonomy Extension
Presentation Linkbase Document
104*
Cover Page Interactive
Data File (Embedded as Inline XBRL document and contained in Exhibit 101)
*
Filed herewith.
**
Furnished herewith.
+
Certain schedules, exhibits and similar attachments have been omitted
pursuant to Item 601(a)(5) of Regulation S-K. Melar will provide a copy of such omitted materials to the SEC or its staff upon request.
†
Certain personally identifiable information has been omitted from this
exhibit pursuant to Item 601(a)(6) of Regulation S-K.
29
SIGNATURES
Pursuant to the requirements of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
MELAR ACQUISITION CORP. I
Date: May 14, 2026
By:
/s/ Gautam Ivatury
Name:
Gautam Ivatury
Title:
Chief Executive Officer
(Principal Executive Officer)
Date: May 14, 2026
By:
/s/ Edward Lifshitz
Name:
Edward Lifshitz
Title:
Chief Financial Officer
(Principal Financial and Accounting Officer)
30
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.