Item 9A. Controls and Procedures
Item
9A. Controls and Procedures.
Disclosure
controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in our
reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in
the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to
ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act is accumulated and communicated
to our management, including our chief executive officer and chief financial officer, to allow timely decisions regarding required disclosure.
16
Evaluation
of Disclosure Controls and Procedures
As
required by Rules 13a-15 and 15d-15 under the Exchange Act, our chief executive officer and chief financial officer carried out an evaluation
of the effectiveness of the design and operation of our disclosure controls and procedures as of December 31, 2025. Based upon their
evaluation, our chief executive officer and chief financial officer concluded that our disclosure controls and procedures (as defined
in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) were effective.
Changes
in Internal Control over Financial Reporting
During
the period from June 24, 2025 through December 31, 2025, there has been no change in our internal control over financial reporting that
has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
Item
9B. Other Information.
None .
Item
9C. Disclosure Regarding Foreign Jurisdictions that Prevent Inspections.
None.
PART
III
Item
10. Directors, Executive Officers and Corporate Governance.
Our
directors and executive officers as of December 31, 2025 are listed below.
Name
Age
Position
Hao
Yuan
47
Chief
Executive Officer and Director
Daniel
Albert Mace
49
Chief
Financial Officer and Director
Luhuan
Zhong
37
Independent
Director
Ya
Ting Lee
30
Independent
Director
Mei
Chi Tsai
59
Independent
Director
Below
is a summary of the business experience of each of our executive officers and directors:
Mr.
Hao Yuan has served as our chief executive officer and director since December 2025. Mr. Yuan has served as a venture partner
at Lbank Labs since May 2023, where he manages multiple strategic funds with assets totaling $100 million, including hedge funds, primary
investments, and funds of funds. From March 2018 to August 2022, Mr. Yuan served as a managing director of Fundamental Labs, where he
was responsible for overseeing investment activities and made strategic investments in several blockchain and technology-related projects.
From April 2015 to March 2018, Mr. Yuan served as a general partner and member of the investment committee member at Longcapital for
venture capital investing. From September 2007 to March 2015, Mr. Yuan held senior F&A manager and controller positions at IBM. Mr.
Yuan received a bachelor’s degree in accounting from Anhui University in June 1999, a master’s degree in finance from Tongji
University in March 2002, and an Executive MBA degree from the Cheung Kong Graduate School of Business in October 2016. We believe
Mr. Yuan’s extensive experience in investment and management qualifies him to serve on our board of directors .
Mr.
Daniel Albert Mace has served as our chief financial officer and director since July 2025. Mr. Mace has comprehensive
financial expertise and experience in investment and financial operations. From June 2022 to May 2024, Mr. Mace served as a tax
partner of Baker Tilly US, LLP, where he provided consulting service for businesses in terms of financial reporting and compliance.
From June 2010 to May 2022, Mr. Mace served as a senior manager at Henry & Horne LLP and was promoted to tax partner in June
2021 prior to Henry & Horne LLP’s merger with Baker Tilly US. Mr. Mace has been serving as a volunteer board member of
Casa Grande Friends of the Arts Inc since July 2009 and Pinal 40, Inc since December 2014 for bookkeeping and compliance matters,
which are non-profit organizations. Mr. Mace obtained a Bachelor of Science Degree in Accountancy from Arizona State University in
1998. We believe Mr. Mace’s extensive experience in financial management, accounting and tax advisory qualifies him to serve
on our board of directors.
17
Mr.
Luhuan Zhong has served as our independent director since July 2025. He also currently serves as independent director of LBKX,
a position he has held since July 2025. Since July 2025, he has served as an independent director of Shenzhen HQVT Technology Co., Ltd.,
a multispectral AI technology enterprise in China. Since March 2025, he has held the position of partner at Zhonghong Jin Kong Investment
Management Co., Ltd., where he is responsible for investment management and strategic oversight. Mr. Zhong brings over a decade of experience
in finance, auditing and capital markets, with deep expertise in SPAC transactions, initial public offerings, and cross-border investments.
Since March 2025, Mr. Zhong has served as chief financial officer of Caedryn Acquisition Corporation I (“CAEA”). CAEA is
a blank check company of comparable size, formed for purposes substantially similar to those of our Company. Since February 2025, Mr.
Zhong has been the founder and a director of Creekstone Ventures Ltd, a venture capital investment company focused on AI application
and hardware, and since February 2021, he has been the chief financial officer of Flag Ship Acquisition Corporation (Nasdaq: “FSHP”),
referred to as “FSHP,” a blank check company. From August 2022 to March 2025, Mr. Zhong served as the managing director at
Hony Capital, where he was responsible for launching an AI-focused investment initiative. Before that, from February 2022 to August 2022,
Mr. Zhong led the initial public offering and corporate finance teams at China International Capital Corporation. From October 2018 to
February 2022, Mr. Zhong served as a consultant at various periods in Orisun Acquisition Corp., Greenland Acquisition Corporation, Longevity
Acquisition Corporation, Venus Acquisition Corporation, and Golden Path Acquisition Corporation. Mr. Zhong holds a Master of Arts in
Finance from the Stern School of Business of New York University in 2013 and from University of Technology, Sydney in 2012, as well as
Bachelor’s Degrees in Finance and Law from Macquarie University in 2010. We believe Mr. Zhong’s extensive experience in finance,
capital markets, and SPAC transactions qualifies him to serve on our board of directors.
Ms.
Ya Ting Lee has served as independent director since July 2025. She also currently serves as independent director of LBKX, a
position she has held since July 2025. From July 2024, she works as a SaaS product manager in Damai Internet Co., Ltd, a platform known
for its online event ticketing, where she is responsible for planning and optimizing features for restaurants reservation system, enhancing
user experience and operational efficiency. From December 2023 to April 2024, Ms. Lee worked as software product manager in FUCO &
Ryzo Co., Ltd, a no-code mobile web application platform, where she led optimization projects in a no-code web application platform focusing
on search and filtering functionalities. From May 2023 to June 2023, Ms. Lee acted as a SaaS product manager in Adbert Tech Media Co.,
Ltd, a company focused on SaaS talent management system, where she managed stakeholder and beta client requirements, prioritized features
for enterprise pilot phase, and completed product planning for 4 modules within 2 months, with 2 modules tested online. From December
2021 to March 2023, Ms. Lee served as a product manager in Jooca Inc., a mobile app developer, where she managed internal and external
stakeholder communication and coordination and acted as project planner to ensure on schedule product delivery. From February 2020 to
August 2021, Ms. Lee was a customer success specialist in Foodpanda Taiwan co., Ltd, a food delivery platform, where she conducted qualitive
interviews, and developed tailored marketing and sales strategies to increase reginal store orders by roughly 250 per week, and bridged
communication between sales and customer service teams. Ms. Lee earned a Bachelor of Arts in Economics from Tunghai University from 2018.
We believe Ms. Lee’s diverse experience in product management and technology qualifies her to serve on our board of directors.
Ms.
Mei Chi Tsai has served as independent director since July 2025. She also currently serves as independent director of LBKX, a
position she has held since July 2025. Since June 2016, Ms. Tsai has acted as financial department manager in Handsfull Technology Corp.
Ltd., a company focusing on fund allocation and accounting, where she directs enterprise-wide financial analysis and fund allocation
to optimize capital efficiency, delivers profit and loss reports for management decision making, implements internal controls and leads
the financial team to ensure compliance with financial regulations. From August 2018 to August 2025, Ms. Tsai served as a member of the
supervisory board of Vakomtek SA. From October 24996 to May 2016, Ms. Tsai worked for Taiyi Precision Co., Ltd. as a department manager,
where she oversaw financial analysis and resource allocation across business units, provide enterprise-wide profit and loss analysis
to enhance operational efficiency and she also developed KPIs to monitor and improve financial performance. Ms. Tsai earned a Bachelor
of Arts in Accounting from Taipei University of Business in 1988. We believe Ms. Tsai’s extensive experience in financial management,
accounting, and strategic resource allocation qualifies her to serve on our board of directors.
18
Number,
Terms of Office and Election of Executive Officers and Directors
Our
board of directors consist of five members elected as to serve across three classes. Each director shall hold office until his or her
earlier death, resignation or removal.
Approval
of our initial business combination will require an affirmative vote of a majority of our board directors. Subject to any other special
rights applicable to the shareholders, the board may, by the affirmative vote of a simple majority of the remaining directors present
and voting at a board meeting, appoint any person as a director, to fill a casual vacancy on the board or as an addition to the board.
Subject
to our amended and restated memorandum and article of association, the directors may from time to time appoint any natural person or
corporation, whether or not a director to hold such office in the company as the directors may think necessary for the administration
of the company, including but not limited to, chief executive officer, one or more other executive officers, president, one or more vice
presidents, treasurer, assistant treasurer, manager or controller, and for such term and at such remuneration (whether by way of salary
or commission or participation in profits or partly in one way and partly in another), and with such powers and duties as the directors
may think fit.
Committees
of the Board of Directors
We
have established three committees under the board of directors: an audit committee; a compensation committee; and a nominating and corporate
governance committee. Each of our audit committee, our compensation committee and our nominating and corporate governance committee are
composed solely of independent directors. Each committee operates under a charter that is approved by our board and has the composition
and responsibilities described below. The committee assignments set forth below were in effect as of December 31, 2025.
Audit
Committee
We
have established an audit committee of the board of directors. Our audit committee consists of Luhuan Zhong, Ya Ting Lee, and Mei Chi
Tsai, each of whom satisfies the “independence” requirements of Rule 5605(a)(2) of the Nasdaq Stock Market Rules and meet
the independence standards under Rule 10A-3 under the Exchange Act. Luhuan Zhong will serve as the Chairperson of the audit committee.
The board of directors has determined that Luhuan Zhong is qualified as an “audit committee financial expert,” as defined
under the rules and regulations of the SEC. The audit committee’s duties, which are specified in our Audit Committee Charter, include,
but are not limited to:
● reviewing and discussing
with management and the independent auditor the annual audited financial statements, and recommending to the board whether the audited
financial statements should be included in our Form 10-K;
●
discussing
with management and the independent auditor significant financial reporting issues and judgments made in connection with the preparation
of our financial statements;
●
discussing
with management major risk assessment and risk management policies;
●
monitoring
the independence of the independent auditor;
●
verifying
the rotation of the lead (or coordinating) audit partner having primary responsibility for the audit and the audit partner responsible
for reviewing the audit as required by law;
●
inquiring
and discussing with management our compliance with applicable laws and regulations;
●
pre-approving
all audit services and permitted non-audit services to be performed by our independent auditor, including the fees and terms of the
services to be performed;
●
appointing
or replacing the independent auditor;
19
●
determining
the compensation and oversight of the work of the independent auditor (including resolution of disagreements between management and
the independent auditor regarding financial reporting) for the purpose of preparing or issuing an audit report or related work; and
●
establishing
procedures for the receipt, retention and treatment of complaints received by us regarding accounting, internal accounting controls
or reports which raise material issues regarding our financial statements or accounting policies.
Compensation
Committee
We
have established a compensation committee of the board of directors, which consists of Luhuan Zhong, Ya Ting Lee, and Mei Chi Tsai, each
of whom is an independent director under the Nasdaq Stock Market Listing Rules. Mei Chi Tsai serves as the Chairperson of the compensation
committee. The compensation committee’s duties, which are specified in our Compensation Committee Charter, include, but are not
limited to:
●
reviewing
and approving on an annual basis the corporate goals and objectives relevant to our chief executive officer’s compensation,
evaluating our chief executive officer’s performance in light of such goals and objectives and determining and approving the
remuneration (if any) of our chief executive officer based on such evaluation;
●
reviewing
and approving the compensation of all of our other executive officer;
●
reviewing
our executive compensation policies and plans;
●
implementing
and administering our incentive compensation equity-based remuneration plans;
●
reviewing
and approving the compensation disclosure and analysis prepared by Company management to be included in our proxy statement and annual
report disclosure requirements;
●
approving
all special perquisites, special cash payments and other special compensation and benefit arrangements for our executive officers
and employees; and
●
reviewing,
evaluating and recommending changes, if appropriate, to the remuneration for directors.
Notwithstanding
the foregoing, as indicated above, no compensation of any kind, including finders, consulting or other similar fees, will be paid to
any of our existing shareholders, including our directors or any of their respective affiliates, prior to, or for any services they render
in order to effectuate, the consummation of a business combination. Accordingly, it is likely that prior to the consummation of an initial
business combination, the compensation committee will only be responsible for the review and recommendation of any compensation arrangements
to be entered into in connection with such initial business combination.
Nominating
and Corporate Governance Committee
We
have established a corporate governance and nominating committee of the board of directors, which consists of Luhuan Zhong, Ya Ting Lee,
and Mei Chi Tsai each of whom is an independent director under the Nasdaq Stock Market Listing Rules. Ya Ting Lee serves as the Chairperson
of the corporate governance and nominating committee. The corporate governance and nominating committee is responsible for overseeing
the selection of persons to be nominated to serve on our board of directors. The corporate governance and nominating committee considers
persons identified by its members, management, shareholders, investment bankers and others. The guidelines for selecting nominees, which
are specified in the Corporate Governance and Nominating Committee Charter, generally provide that persons to be nominated:
●
should have demonstrated notable or significant achievements in business, education or public service;
20
●
should possess the requisite intelligence, education and experience to make a significant contribution to the board of directors and
bring a range of skills, diverse perspectives and backgrounds to its deliberations; and
●
should have the highest ethical standards, a strong sense of professionalism and intense dedication to serving the interests of the shareholders.
The
corporate governance and nominating committee will consider a number of qualifications relating to management and leadership experience,
background and integrity and professionalism in evaluating a person’s candidacy for membership on the board of directors. The corporate
governance and nominating committee may require certain skills or attributes, such as financial or accounting experience, to meet specific
board needs that arise from time to time and will also consider the overall experience and makeup of its members to obtain a broad and
diverse mix of board members. The board of directors will also consider director candidates recommended for nomination by our shareholders
at the annual meeting of shareholders, if any (or, if applicable, a special meeting of shareholders). Our shareholders that wish to nominate
a director for election to the board of directors should follow the procedures set forth in our amended and restated memorandum and articles
of association. The corporate governance and nominating committee does not distinguish among nominees recommended by shareholders and
other persons.
Code
of Conduct and Ethics
We
have adopted a code of conduct and ethics that applies to all of our executive officers, directors and employees. The code of conduct
and ethics codifies the business and ethical principles that govern all aspects of our business.
Clawback
Policy
We
have adopted a compensation recovery policy that is compliant with Nasdaq listing rules as required by the Dodd-Frank Act.
Conflicts
of Interest
Under
Cayman Islands law, directors owe the following fiduciary duties:
●
duty
to act in good faith in what the director believes to be in the best interests of the company as a whole;
●
duty
to exercise powers for the purposes for which those powers were conferred and not for a collateral purpose;
●
directors
should not improperly fetter the exercise of future discretion;
●
duty
not to put themselves in a position in which there is a conflict between their duty to the company and their personal interests;
and
●
duty
to exercise independent judgment.
In
addition to the above, directors also owe a duty to act with skill, care and diligence. This duty has been defined as a requirement to
act as a reasonably diligent person having both the general knowledge, skill and experience that may reasonably be expected of a person
carrying out the same functions as are carried out by that director in relation to the company and the general knowledge, skill and experience
which that director has.
As
set out above, directors have a duty not to put themselves in a position of conflict and this includes a duty not to engage in self-dealing,
or to otherwise benefit as a result of their position. However, in some instances what would otherwise be a breach of this duty can be
forgiven and/or authorized in advance by the shareholders provided that there is full disclosure by the directors. This can be done by
way of permission granted in the amended and restated memorandum and articles of association or alternatively by shareholder approval
at general meetings.
21
Our
management team is responsible for the management of our affairs. As described above and below, certain of our officers and directors
presently have, and any of them in the future may have additional, fiduciary, contractual or other obligations or duties to one or more
other entities pursuant to which such officer or director is or will be required to present a business combination opportunity to such
entities. Accordingly, if any of our officers or directors becomes aware of a business combination opportunity which is suitable for
one or more entities to which he or she has fiduciary, contractual or other obligations or duties, he or she will honor these obligations
and duties to present such business combination opportunity to such entities, and only present it to us if such entities reject the opportunity
and he or she determines to present the opportunity to us. These conflicts may not be resolved in our favor and a potential target business
may be presented to another entity, prior to its presentation to us.
For
example, certain of our directors and our management team are either officers and/or directors of LBKX and owe fiduciary duties to LBKX,
which has not yet identified a target for a potential business combination. Accordingly, if such officers or directors become aware of
a business combination opportunity which is suitable for one or more entities to which he or she has fiduciary, contractual or other
obligations or duties, including LBKX, he or she will honor these obligations and duties to present such business combination opportunity
to such entities, and may only present it to us if such entities reject the opportunity and he or she determines to present the opportunity
to us (including as described above). These conflicts may not be resolved in our favor and a potential target business may be presented
to another entity prior to its presentation to us. As a result, there is a material conflict of interest between LBKX and our company
as we and LBKX are both engaged in the business of engaging in business combinations. It is possible that LBKX may have priority over
us with respect to certain acquisition opportunities until it completes its initial business combination, enters into a contractual agreement
that would restrict its ability to engage in material discussions regarding a potential initial business combination, or ceases operations
and liquidates its trust account. If our officers and directors are required to devote more substantial amounts of time to their other
business affairs or present a business combination opportunity to such entities, our ability to consummate our initial business combination
could be materially and adversely affected.
The
following table summarizes the other relevant pre-existing fiduciary or contractual obligations of our officers and directors:
Name
of Individual
Name
of Affiliated Company
Industry
Affiliation
Hao
Yuan
LBank
Labs
Venture
capital
Venture
partner
Luhuan
Zhong
Creekstone
Ventures Ltd
Venture
capital
Director
Flag
Ship Acquisition Corporation
Special
purpose acquisition corporation
Chief
financial officer
BoluoC
Acquisition Corporation
Special
purpose acquisition corporation
Director
Caedryn
Acquisition Corporation I
Special
purpose acquisition corporation
Chief
financial officer
Shenzhen
HQVT Technology Co., Ltd.
Technology
Independent
director
Zhonghong
Jin Kong Investment Management Co., Ltd.
Investment
Management
Partner
Ya
Ting Lee
BoluoC
Acquisition Corporation
Special
purpose acquisition corporation
Director
Mei
Chi Tsai
BoluoC
Acquisition Corporation
Special
purpose acquisition corporation
Director
Our
amended and restated memorandum and articles of association provide that, to the fullest extent permitted by applicable law, no
individual serving as a director or an officer shall have any duty, except and to the extent expressly assumed by contract, to
refrain from engaging directly or indirectly in the same or similar business activities or lines of business as the Company. To the
fullest extent permitted by applicable law, the Company renounces any interest or expectancy of the Company in, or in being offered
an opportunity to participate in, any potential transaction or matter which may be a corporate opportunity for a director or
officer, on the one hand, and the company, on the other. except to the extent expressly assumed by contract, to the fullest extent
permitted by applicable law, a director or officer shall have no duty to communicate or offer any such corporate opportunity to the
Company and shall not be liable to the company or its members for breach of any fiduciary duty as a member, director and/or officer
solely by reason of the fact that such party pursues or acquires such corporate opportunity for itself, himself or herself, directs
such corporate opportunity to another person, or does not communicate information regarding such corporate opportunity to the
Company.
22
As
a result, the fiduciary duties or contractual obligations of our officers or directors could result in conflicts of interest when our
board evaluates a particular business opportunity and materially affect our ability to complete our initial business combination. For
more information on related risks, see the section titled “Risk Factors” contained in our prospectus dated October 22, 2025.
Item
11. Executive Compensation.
Compensation
of our Executive Officers and Directors
None
of our officers or directors have received any cash compensation for services rendered to us. Commencing on the date that our securities
are first listed on Nasdaq through the earlier of consummation of our initial business combination and our liquidation, we will pay our
Sponsor $10,000 per month for office space, utilities and secretarial and administrative support. Our Sponsor, officers and directors,
or any of their respective affiliates, will be reimbursed for any out-of-pocket expenses incurred in connection with activities on our
behalf such as identifying potential target businesses and performing due diligence on suitable business combinations. Our audit committee
will review on a quarterly basis all payments that were made to our Sponsor, officers, directors or our or their affiliates.
After
the completion of our initial business combination, directors or members of our management team who remain with us may be paid consulting,
management or other fees from the combined company. All of these fees will be fully disclosed to shareholders, to the extent then known,
in the tender offer materials or proxy solicitation materials furnished to our shareholders in connection with a proposed business combination.
It is unlikely the amount of such compensation will be known at the time such materials are distributed, because the directors of the
post-combination business will be responsible for determining officer and director compensation. Any compensation to be paid to our officers
will be determined by a compensation committee constituted solely by independent directors.
We
do not intend to take any action to ensure that members of our management team maintain their positions with us after the consummation
of our initial business combination, although it is possible that some or all of our officers and directors may negotiate employment
or consulting arrangements to remain with us after the initial business combination. The existence or terms of any such employment or
consulting arrangements to retain their positions with us may influence our management’s motivation in identifying or selecting
a target business but we do not believe that the ability of our management to remain with us after the consummation of our initial business
combination will be a determining factor in our decision to proceed with any potential business combination. We are not party to any
agreements with our officers and directors that provide for benefits upon termination of employment.
Item
12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.
We
have no compensation plans under which equity securities are authorized for issuance.
The
following table sets forth information regarding the beneficial ownership of our shares as of the date of this annual report, and as
adjusted to reflect the sale of our shares included in the units, by:
●
each person known by us to be the beneficial owner of more
than 5% of the outstanding ordinary shares;
●
each of our executive officers and directors that beneficially
owns ordinary shares; and
●
all our executive officers and directors as a group.
23
Unless
otherwise indicated, we believe that all persons named in the table have sole voting and investment power with respect to all shares
beneficially owned by them. The following table does not reflect record or beneficial ownership of the private warrants as these warrants
are not exercisable within 60 days of February 12, 2026.
Name and Address of Beneficial Owner (1)
Number of
Shares Beneficially Owned
Approximate Percentage of Outstanding Ordinary Shares (2)
MilunaC Technology Limited (our Sponsor) (3)
1,645,000
18.63 %
Hao Yuan
0
0
Daniel Albert Mace
25,000
*
Luhuan Zhong
10,000
*
Ya Ting Lee
10,000
*
Mei Chi Tsai
10,000
*
All officers and directors as a group (5 persons)
55,000
0.62 %
*
Less than one percent
(1)
Unless otherwise indicated, the business address of each of the individuals or the entities is c/o Miluna Acquisition Corp, 12F, No.
43, Cheng Gong Road, Sec 4, Neihu, Taipei, Taiwan.
(2)
Based on 8,828,100 ordinary shares outstanding as of February 12, 2026.
(3)
Represents shares held by our Sponsor. On November 12, 2025, Mr. Shang Ju Lin resigned as
the sole director of the Sponsor, and Mr. Hao Yuan was appointed as the sole director. In
connection with such transition, Mr. Lin transferred portions of his ordinary shares of the
Sponsor to Mr. Yuan and certain other person. Following these transfers, the Sponsor has
multiple shareholders, each of whom has sole voting and dispositive power over his or her
respective equity interests in the Sponsor. No shareholder of the Sponsor, including Mr.
Lin, has the right to vote or dispose of, or direct the voting or disposition of, the securities
of Miluna Acquisition Corp held by the Sponsor. Accordingly, the Sponsor directly holds beneficial
ownership of 100% of the securities, and no individual shareholder of the Sponsor is deemed
to beneficially own more than his or her respective indirect pecuniary interest in such securities.
Item
13. Certain Relationships and Related Transactions, and Director Independence.
On
July 18, 2025, our Sponsor purchased an aggregate of 1,725,000 insider shares for an aggregate of $25,000 (or approximately $0.014
per share), up to 225,000 of which shall be surrendered to us for no consideration after the closing of the IPO on the extent to
which the underwriters’ over-allotment option is exercised. On the same date, 2025, our Sponsor transferred an aggregate of
80,000 insider shares to our then chief executive officer, Mr. Shang Ju Lin, our chief financial officer, and our three independent
directors. As a result of the underwriters’ exercise of the
over-allotment option on October 25, 2025, none of the insider shares are subject to surrender or forfeiture.
24
Our
Sponsor purchased an aggregate of 203,100 private units at $10.00 per private unit (for a total purchase price of $2,031,000). These
purchases of private units took place as a private placement simultaneously with the the consummation of the IPO, the over-allotment
option and the sale of the public units.
Our
initial shareholders have agreed not to transfer, assign or sell (i) any of their respective insider shares until the earlier to occur
of: (A) 6 months after the date of the consummation of our initial business combination or (B) subsequent to our initial business combination,
(x) the date on which the last sale price of our ordinary shares equals or exceeds $12.00 per share (as adjusted for share sub-divisions,
share dividends, reorganizations, recapitalizations and other similar transactions) for any 20 trading days within any 30-trading day
period commencing any time 150 days after completion of our initial business combination, or (y) the date on which we consummate a liquidation,
merger, stock exchange or other similar transaction after our initial business combination which results in all of our shareholders having
the right to exchange their ordinary shares for cash, securities or other property, and (ii) any of their private units (including any
private placement shares or private warrants included in such private units) until 30 days after the completion of our initial business
combination.
On
June 24, 2025, we issued an unsecured promissory note to our sponsor with an aggregate principal amount of up to $350,000, which is non-interest-bearing.
The principal of this note may be drawn down from time to time upon a written request from us to our sponsor. The principal under the
note is payable on the date on which we consummate the initial public offering of our securities or the date on which we determine not
to conduct an initial public offering of our securities. On October 24, 2025, the Company has fully repaid the borrowing under the promissory
note with our Sponsor.
We
currently maintain our corporate offices at 12F, No. 43, Cheng Gong Road, Sec 4, Neihu, Taipei, Taiwan. The cost for this space is included
in the $10,000 per month fee that we pay our Sponsor for office space, administrative and support services. For the years ended December
31, 2025, administrative support fees expense was $20,000.
In
order to meet our working capital needs following the consummation of the Offering, our Sponsor, executive officers, directors or their
affiliates may, but are not obligated to, loan us funds, from time to time or at any time, in whatever amount they deem reasonable in
their sole discretion. Each loan would be evidenced by a promissory note. Such loans will be repayable upon the consummation of our initial
business combination, and the lender has the option to convert up to $3,000,000 of such loans into private units at a price of $10.00
per unit prior to or upon the consummation of our initial business combination. If a business combination is not consummated, the loans
will not be repaid except to the extent that we have funds available outside of the trust account. The terms of such loans by our Sponsor,
executive officers, directors, or their affiliates, if any, have not been determined and no written agreements exist with respect to
such loans.
The
holders of our insider shares and private placement shares, as well as the holders of the private warrants, our Sponsor, officers,
directors or their affiliates may be issued in payment of working capital loans made to us (and all underlying securities), will be entitled
to registration rights pursuant to an agreement signed prior to or on the effective date of the IPO. The holders of a majority of these
securities are entitled to make up to two demands that we register the resale of such securities. The holders of a majority of these
securities or units issued in payment of working capital loans made to us (or underlying securities) can elect to exercise these registration
rights at any time after we consummate a business combination. In addition, the holders have certain “piggy-back” registration
rights with respect to registration statements filed subsequent to our consummation of a business combination. We will bear the expenses
incurred in connection with the filing of any such registration statements.
Our
officers and directors and their affiliates may receive reimbursement from us for reasonable out-of-pocket expenses related to identifying,
investigating, negotiating and completing an initial business combination from funds held outside the trust account prior to the completion
of our initial business combination. No reimbursement may be made from the proceeds held in the trust account prior to the completion
of a business combination. If we fail to consummate a business combination within the required period, these persons will not have any
claim against the trust account for reimbursement or receive any reimbursement. Our audit committee will review and approve all reimbursements
and payments made to our sponsor, officers and directors, or our or their respective affiliates, and any reimbursements and payments
made to members of our audit committee will be reviewed and approved by our board of directors, with any interested director abstaining
from such review and approval.
25
Other
than the fees described above, no compensation or fees of any kind, including finder’s fees, consulting fees or other similar compensation,
will be paid to any of our initial shareholders, or to any of their affiliates, prior to or with respect to the business combination
(regardless of the type of transaction that it is). All ongoing and future transactions between us and any of our officers and directors
or their respective affiliates will be on terms believed by us to be no less favorable to us than are available from unaffiliated third
parties. Such transactions, including the payment of any compensation, will require prior approval by a majority of our uninterested
“independent” directors (to the extent we have any) or the members of our board who do not have an interest in the transaction,
in either case who had access, at our expense, to our attorneys or independent legal counsel. We will not enter into any such transaction
unless our disinterested “independent” directors (or, if there are no “independent” directors, our disinterested
directors) determine that the terms of such transaction are no less favorable to us than those that would be available to us with respect
to such a transaction from unaffiliated third parties.
Related
Party Policy
Our
Code of Conduct and Ethics requires us to avoid, wherever possible, all related party transactions that could result in actual or potential
conflicts of interests, except under guidelines approved by the Board of Directors (or the audit committee). Related party transactions
are defined as transactions in which (1) the aggregate amount involved will or may be expected to exceed $120,000 in any calendar year,
(2) we or any of our subsidiaries is a participant, and (3) any (a) executive officer, director or nominee for election as a director,
(b) greater than 5% beneficial owner of our shares, or (c) immediate family member, of the persons referred to in clauses (a) and (b),
has or will have a direct or indirect material interest (other than solely as a result of being a director or a less than 10% beneficial
owner of another entity). A conflict-of-interest situation can arise when a person takes actions or has interests that may make it difficult
to perform his or her work objectively and effectively. Conflicts of interest may also arise if a person, or a member of his or her family,
receives improper personal benefits as a result of his or her position.
Our
audit committee, pursuant to its written charter, will be responsible for reviewing and approving related party transactions to the extent
we enter into such transactions. The audit committee will consider all relevant factors when determining whether to approve a related
party transaction, including whether the related party transaction is on terms no less favorable to us than terms generally available
from an unaffiliated third party under the same or similar circumstances and the extent of the related party’s interest in the
transaction. No director may participate in the approval of any transaction in which he is a related party, and that director is required
to provide the audit committee with all material information concerning the transaction. We also require each of our directors and executive
officers to complete a directors’ and officers’ questionnaire that elicits information about related party transactions.
These
procedures are intended to determine whether any such related party transaction impairs the independence of a director or presents a
conflict of interest on the part of a director, employee or officer. To further minimize conflicts of interest, we have agreed not to
consummate an initial business combination with an entity that is affiliated with any of our Sponsor, officers or directors, including
(i) an entity that is either a portfolio company of, or has otherwise received a material financial investment from, any private equity
fund or investment company (or an affiliate thereof) that is affiliated with any of the foregoing, (ii) an entity in which any of the
foregoing or their affiliates are currently passive investors, (iii) an entity in which any of the foregoing or their affiliates are
currently officers or directors, or (iv) an entity in which any of the foregoing or their affiliates are currently invested through an
investment vehicle controlled by them, unless we have obtained an opinion from an independent investment banking firm, or another independent
entity that commonly renders valuation opinions on the type of target business we are seeking to acquire, and the approval of a majority
of our disinterested independent directors that the business combination is fair to our unaffiliated shareholders from a financial point
of view.
26
Item
14. Principal Accounting Fees and Services .
Fees
for professional services provided by our independent registered public accounting firm since inception include:
Period from
June 24, 2025
(Inception) through
December 31, 2025
Audit Fees (1)
$ 43,000
Audit-Related Fees (2)
-
Tax Fees (3)
-
All Other Fees (4)
-
Total
$ 43,000
(1)
Audit Fees. Audit fees consist of fees billed and to be billed for professional services
rendered for the audit of our financial statements, reviews of our condensed financial statements
and services that are normally provided by our independent registered public accounting firm
in connection with statutory and regulatory filings.
(2)
Audit-Related Fees. Audit-related fees consist of fees billed for assurance and related services
that are reasonably related to performance of the audit or review of our financial statements
and are not reported under “Audit Fees.” These services include attest services
that are not required by statute or regulation and consultation concerning financial accounting
and reporting standards, including permitted due diligence services related to a potential
business combination.
(3)
Tax Fees. Tax fees consist of fees billed for professional services relating to tax compliance,
tax planning and tax advice.
(4)
All Other Fees. All other fees consist of fees billed for all other services.
Policy
on Board Pre-Approval of Audit and Permissible Non-Audit Services of the Independent Auditors
The
audit committee is responsible for appointing, setting compensation and overseeing the work of the independent auditors. In recognition
of this responsibility, the audit committee shall review and, in its sole discretion, pre-approve all audit and permitted non-audit services
to be provided by the independent auditors as provided under the audit committee charter.
PART
IV
Item
15. Exhibits, Financial Statement Schedules.
(a) The
following documents are filed as part of this Annual Report on Form 10-K:
Financial
Statements:
(b) Exhibits:
The exhibits listed in the accompanying index to exhibits are filed or incorporated by reference
as part of this Annual Report on Form 10-K.
27
mILUNA
ACQUISITION CORP
INDEX
TO AUDITED FINANCIAL STATEMENTS
Page(s)
Report of Independent Registered Public Accounting Firm (PCAOB ID No:7254)
F-2
Financial
Statements:
Balance Sheet as of December 31, 2025
F-3
Statement of Operations for the period from June 24, 2025 (inception) through December 31, 2025
F-4
Statement of Changes in Shareholders’ Equity for the period from June 24, 2025 (inception) through December 31, 2025
F-5
Statement of Cash Flows for the period from June 24, 2025 (inception) through December 31, 2025
F-6
Notes to Financial Statements
F-7
- F-20
F- 1
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Stockholders and Board of Directors of Miluna Acquisition Corp
Opinion
on the Financial Statements
We
have audited the accompanying balance sheet of Miluna Acquisition Corp. (the “Company”) as of December 31, 2025, the related
statements of operations, changes in shareholders’ equity and cash flows for the period from June 24, 2025 (inception) through
December 31, 2025, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial
statements present fairly, in all material respects, the financial position of the Company as of December 31, 2025 and the results of
its operations and its cash flows for the period from June 24, 2025 (inception) through December 31, 2025, in conformity with accounting
principles generally accepted in the United States of America.
Basis
for Opinion
These
financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s
financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board
(United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal
securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We
conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit
we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion
on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our
audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or
fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides
a reasonable basis for our opinion.
/s/
Guangdong Prouden CPAs GP
Guangdong
Prouden CPAs GP
We
have served as the Company’s auditor since 2025.
Guangzhou,
China
February
12, 2026
PCAOB
ID NO. 7254
F- 2
MILUNA
ACQUISITION CORP
BALANCE
SHEET
December 31, 2025
ASSETS
Cash
$ 692,004
Prepaid expenses
60,002
Total Current Assets
752,006
Cash and marketable securities held in trust account
69,471,486
Total Assets
$ 70,223,492
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current Liabilities
Accrued Expenses
$ 50,000
Other Payable
748
Total Current Liabilities
50,748
Deferred underwriting fee
690,000
Total Liabilities
740,748
Commitments and Contingencies
Ordinary share subject to possible redemption, $ 0.0001 par value; 550,000,000 shares authorized; 6,900,000 shares issued and outstanding, at redemption value of $ 10.07
69,471,486
Shareholders’ Equity
Preferred shares, $ 0.0001 par value; 5,000,000 shares authorized; none issued and outstanding
-
Ordinary Shares, $ 0.0001 par value; 550,000,000 shares authorized; 1,928,100 issued and outstanding
193
Retained earnings
11,065
Total Shareholders’ Equity
11,258
Total Liabilities and Shareholders’ Equity
$ 70,223,492
The
accompanying notes are an integral part of these financial statements.
F- 3
MILUNA
ACQUISITION CORP
STATEMENT
OF OPERATIONS
For the
Period from
June 24,
2025
(Inception) through
December 31, 2025
Formation and operating costs
$ ( 154,977 )
Loss from Operations
( 154,977 )
Other Income
Interest income on trust account
471,486
Net Income
$ 316,509
Basic and diluted weighted average shares outstanding,
redeemable ordinary shares
2,450,526
Basic and diluted net income per share, redeemable
ordinary shares
$ 0.07
Basic and diluted weighted average shares
outstanding, non-redeemable ordinary shares
1,770,262
Basic and diluted net income per share, non-redeemable ordinary shares
$ 0.07
The
accompanying notes are an integral part of these financial statements.
F- 4
MILUNA
ACQUISITION CORP
STATEMENT
OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR
THE PERIOD FROM JUNE 24, 2025 (INCEPTION) THROUGH DECEMBER 31, 2025
Shares
Amount
Capital
Earnings
Equity
Ordinary shares
Additional
Paid-In
Retained
Total
Shareholders’
Shares
Amount
Capital
Earnings
Equity
Balance – June 24, 2025 (inception)
-
$ -
$ -
$ -
$ -
Balance
-
$ -
$ -
$ -
$ -
Ordinary shares issued to Sponsor
1,725,000
173
24,827
-
25,000
Issuance of Public Warrants, net of issuance costs
-
-
2,734,910
-
2,734,910
Sale of Private Units, net of issuance costs
203,100
20
1,975,586
-
1,975,606
Reverse over-allotment option liability
-
-
66,600
-
66,600
Accretion in value of ordinary shares subject to possible redemption
-
-
( 4,801,923 )
( 305,444 )
( 5,107,367 )
Net income
-
-
-
316,509
316,509
Balance – December 31, 2025
1,928,100
$ 193
$ -
$ 11,065
$ 11,258
Balance
1,928,100
$ 193
$ -
$ 11,065
$ 11,258
The
accompanying notes are an integral part of these financial statements.
F- 5
MILUNA
ACQUISITION CORP
STATEMENT
OF CASH FLOWS
For the
period from
June 24, 2025
(inception) through
December
31, 2025
Cash flows from Operating Activities:
Net Income
$ 316,509
Adjustments to reconcile net income to net cash used in operating activities:
Payment of expenses through promissory note – related party
44,128
Interest income on trust account
( 471,486 )
Changes in operating assets and liabilities:
Prepaid expenses
( 60,002 )
Other Payables
748
Accrued Expenses
50,000
Net cash used in operating activities
( 120,103 )
Cash flows from investing activities:
Investment of cash in Trust Account
( 69,000,000 )
Net cash used in investing activities
( 69,000,000 )
Cash flows from financing activities:
Proceeds from issuance of ordinary shares to Sponsor
25,000
Proceeds from sale of public units, net of underwriting discount paid
68,310,000
Proceeds from sale of private placement units
2,031,000
Repayment of promissory note
( 294,067 )
Payment of offering costs
( 259,826 )
Net cash provided by financing activities
69,812,107
Net change in cash
692,004
Cash at the beginning of the period
-
Cash at the end of the period
$ 692,004
Supplemental disclosure of non-cash financing activities:
Deferred underwriting fee payable
$ 690,000
Accretion of ordinary shares subject to redemption for interest income on trust account
$ 471,486
The
accompanying notes are an integral part of these financial statements.
F- 6
MILUNA
ACQUISITION CORP
NOTES
TO FINANCIAL STATEMENTS
NOTE
1. DESCRIPTION OF ORGANIZATION, BUSINESS OPERATIONS
MILUNA
ACQUISITION CORP (the “Company”) is a blank check company incorporated in the Cayman Islands on June 24, 2025. The Company
was formed for the purpose of effecting a merger, amalgamation, share exchange, asset acquisition, share purchase, reorganization or
similar business combination with one or more businesses (“Business Combination”). While the Company may pursue an acquisition
opportunity in any business, industry, sector or geographical location, the Company intends to focus on industries that complement our
management team’s background, and to capitalize on the ability of our management team to identify and acquire a business.
At
December 31, 2025, the Company had not yet commenced any operations. All activity through December 31, 2025 related to the Company’s
formation and the Initial Public Offering (as defined below). The Company will not generate any operating revenues until after the completion
of its initial Business Combination, at the earliest. The Company will generate non-operating income in the form of interest income on
cash and cash equivalents from the proceeds derived from the Initial Public Offering. The Company has selected December 31 as its fiscal
year end. The Company is an early stage and emerging growth company and, as such, the Company is subject to all of the risks associated
with early stage and emerging growth companies.
The
Company’s sponsor is MilunaC Technology Limited (the “Sponsor”). The registration statement for the Company’s
Initial Public Offering was declared effective on September 30, 2025. On October 22, 2025, the Company filed a subsequent registration
statement pursuant to Section 462(b) of the Securities Act of 1933, as amended, and also in connection with its Initial Public Offering,
which subsequent registration statement became automatically effective upon its filing. On October 24, 2025, the Company consummated
its Initial Public Offering of 6,000,000 units (the “Units” and, with respect to the Ordinary Shares included in the Units
being offered, the “Public Shares”), at $ 10.00 per Unit, generating gross proceeds of $ 60,000,000 (the “Initial Public
Offering” or “IPO”). The Company granted the underwriter a 45-day option to purchase up to an additional 900,000 Units
at the Initial Public Offering price to cover over-allotments, if any.
Simultaneously
with the consummation of the closing of the Offering, the Company consummated the private placement of an aggregate of 194,100 units
(the “Private Units”) to the Sponsor at a price of $ 10.00 per Unit, generating gross proceeds of $ 1,941,000 (the “Private
Placement”). (see Note 4).
On
October 25, 2025, the underwriters of the IPO notified the Company of their fully exercise of the over-allotment option and purchased
900,000 additional units (the “Option Units”) at $ 10.00 per unit upon the closing of the over-allotment option, generating
gross proceeds of $ 9,000,000 . The over-allotment option closed on October 28, 2025. Simultaneously with the consummation of the closing
of the over-allotment option, the Company consummated the private placement of an aggregate of 9,000 Private Units to the Sponsor at
a price of $ 10.00 per Unit, generating gross proceeds of $ 90,000 . An amount of $ 9,000,000 from the net proceeds of the sale of the over-allotment
option and the Private Units was further placed in the trust account.
Total
transaction costs amounted to $ 1,889,764 , consisting of $ 690,000 cash underwriting fee, $ 509,764 other offering costs and $ 690,000 deferred
underwriting fee.
Following
the closing of the Initial Public Offering on October 24, 2025 and closing of the over-allotment option on October 28, 2025, an
amount of $ 69,000,000 (from the net proceeds of the sale of the Units in the Initial Public Offering and over-allotment option and a
portion of the proceeds from the sale of the Placement Units was placed in a trust account (the “Trust Account”), and
will be invested only in U.S. government treasury obligations with a maturity of 185 days or less, in money market funds investing
solely in U.S. government treasury obligations and meeting certain conditions under Rule 2a-7 under the Investment Company Act and
in cash or cash like items (including demand deposit accounts) at a bank; 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 hold
investments in the trust account, the Company 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.
F- 7
The
Company will either (i) seek shareholder approval of our initial business combination at a meeting called for such purpose at which public
shareholders may seek to convert their public shares, regardless of whether they vote for or against the proposed business combination
or abstain from voting, into their pro rata portion of the aggregate amount then on deposit in the trust account, including interest
(net of taxes payable) or (ii) provide our public shareholders with the opportunity to sell their public shares to us by means of a tender
offer (and thereby avoid the need for a shareholder vote) for an amount equal to their pro rata share of the aggregate amount then on
deposit in the trust account, including interest (net of taxes payable).
The
shareholders will be entitled to redeem their Public Shares for a pro rata portion of the amount then in the Trust Account (initially
$ 10.00 per share, plus any pro rata interest earned on the funds held in the Trust Account and not previously released to the Company
to pay its tax obligations). The per-share amount to be distributed to shareholders who redeem their Public Shares will not be reduced
by the deferred underwriting commissions the Company will pay to the underwriter. These ordinary shares was recorded at a redemption
value and classified as temporary equity upon the completion of the Initial Public Offering, in accordance with Accounting Standards
Codification (“ASC”) Topic 480 “Distinguishing Liabilities from Equity.”
Unlike
other blank check companies which require shareholder votes and conduct proxy solicitations in conjunction with their initial business
combinations and related redemptions of public shares for cash upon consummation of such initial business combination even when a vote
is not required by law, the Company will have the flexibility to avoid such shareholder vote and allow our shareholders to sell their
shares pursuant to Rule 13e-4 and Regulation 14E of the Exchange Act which regulate issuer tender offers. In that case, the Company will
file tender offer documents with the SEC which will contain substantially the same financial and other information about the initial
business combination as is required under the SEC’s proxy rules.
The
sponsor, officers and directors have entered into a letter agreement with the Company, pursuant to which they have agreed to (i) waive
their redemption rights with respect to any insider shares, private placement shares included in any private units and public shares
they hold in connection with the completion of our initial business combination, (ii) to waive their redemption rights with respect to
any insider shares, private placement shares included in any private units and public in connection with the implementation of, following
a shareholder vote to approve, an amendment to our amended and restated memorandum and articles of association (A) that would modify
the substance or timing of our obligation to provide holders of our ordinary shares the right to have their shares redeemed 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
18 months from the closing of the Initial Public Offering, subject to extension up to 21 months by means of three one-month extensions
provided that $ 0.033 per public share is deposited into the trust account for each one-month extension and further provided that the
Company has entered into an agreement for an initial business combination within that 18-month period, to complete an initial business
combination, or (B) with respect to any other material provisions relating to (x) the rights of holders of our ordinary shares or (y)
pre-initial business combination activity; and (iii) waive their rights to liquidating distributions from the trust account with respect
to any insider shares or private placement shares included in private units they hold if we fail to consummate an initial business combination
within 18 months from the closing of the Initial Public Offering, subject to extension up to 21 months by means of three one-month extensions
provided that $ 0.033 per public share is deposited into the trust account for each one-month extension, and provided that the Company
has entered into an agreement for an initial business combination within that 18-month period, to complete an initial business combination
(although they will be entitled to liquidating distributions from the trust account with respect to any public shares they hold if we
fail to complete our initial business combination within 18 months from the closing of the Initial Public Offering, subject to extension
up to 21 months by means of three one-month extensions provided that $ 0.033 per public share is deposited into the trust account for
each one-month extension and further provided that the Company has entered into an agreement for an initial business combination within
that 18-month period, to complete an initial business combination).
F- 8
The
Company will have until 18 months from the closing of the Initial Public Offering, with three one-month extensions at the option of the
sponsor by depositing into the trust account, for each one-month extension, $ 198,000 , or $ 227,700 if the underwriters’ over-allotment
option is exercised in full ($ 0.033 per unit in either case) (as may be extended by shareholder approval to amend our amended and restated
memorandum and articles of association to extend the date by which the Company must consummate our initial business combination) or until
such earlier liquidation date as our board of directors may approve, to consummate a Business Combination (the “Combination Period”).
If the Company is unable to complete a Business Combination within the Combination Period, the Company will (i) cease all operations
except for the purpose of winding up; (ii) as promptly as reasonably possible but no more than ten business days thereafter, subject
to lawfully available funds, 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 for permitted
withdrawals (less up to $ 100,000 of interest to pay liquidation expenses), divided by the number of the then-outstanding public shares,
which redemption will completely extinguish public shareholders’ rights as shareholders (including the right to receive further
liquidation 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 of directors, liquidate and dissolve, subject in each case to our
obligations under Cayman Islands law to provide for claims of creditors and in all cases subject to the other requirements of applicable
law.
The
underwriter has agreed to waive its rights to the deferred underwriting commission held in the Trust Account in the event the Company
does not complete a Business Combination within the Combination Period and, in such event, such amounts will be included with the funds
held in the Trust Account that will be available to fund the redemption of the Public Shares. In the event of such distribution, it is
possible that the per share value of the assets remaining available for distribution will be less than the Initial Public Offering price
per Unit ($ 10.00 ).
The
Sponsor has agreed that it will be liable to the Company, if and to the extent any claims by a vendor for services rendered or products
sold to the Company, or a prospective target business with which the Company has discussed entering into a transaction agreement, reduce
the amounts in the trust account to below $ 10.00 per share (whether or not the underwriters’ over-allotment option is exercised
in full), except as to any claims by a third party who executed a waiver of any and all rights to seek access to the trust account and
except as to any claims under our indemnity of the underwriters of the Initial Public Offering against certain liabilities, including
liabilities under the Securities Act. In the event that an executed waiver is deemed to be unenforceable against a third party, our sponsor
will not be responsible to the extent of any liability for such third party claims. However, our sponsor may not be able to satisfy those
obligations. Other than as described above, none of our officers or directors will indemnify us for claims by third parties including,
without limitation, claims by vendors and prospective target businesses. We have not independently verified whether our sponsor has sufficient
funds to satisfy its indemnity obligations. We therefore believe it is unlikely our sponsor would be able to satisfy its indemnity obligations
if it were required to do so. However, we believe the likelihood of our sponsor having to indemnify the trust account is limited because
we will endeavor to have all vendors and prospective target businesses as well as other entities execute agreements with us waiving any
right, title, interest or claim of any kind in or to monies held in the trust account.
NOTE
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying financial statements are presented in U.S. Dollars and conformity with accounting principles generally accepted in the United
States of America (“GAAP”) and pursuant to the rules and regulations of the SEC.
F- 9
Liquidity
and Capital Resources
As
of December 31, 2025, the Company had $ 692,004 in cash and a working capital of 641,256 .
The
Company’s liquidity needs prior to the consummation of the Initial Public Offering were satisfied through the payment of
$ 25,000
from the Sponsor to cover for certain offering costs on the Company’s behalf in exchange for issuance of Insider Shares (as
defined in Note 5), and loan from the Sponsor of $ 294,067 under
the Note (as defined in Note 5). The Company has repaid the Note on October 24, 2025. Subsequent to the consummation of the Initial
Public Offering, the Company’s liquidity has been satisfied through the net proceeds from the consummation of the Initial
Public Offering and the Private Placement held outside of the Trust Account. We expect to incur significant costs such as legal fee
and other professional fees in connection with a Business
Combination, but management believes that the Company has sufficient cash to meet its obligations as they become due within one year
after the date that the financial statements are available to be issued. In addition, in order to finance such transaction
costs, the Sponsor or an affiliate of the Sponsor, or certain of the Company’s
officers and directors may, but are not obligated to, provide the Company Working Capital Loans (as defined in Note 5). As of
December 31, 2025, there were no amounts outstanding under any Working Capital Loan.
Emerging
Growth Company
The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart Our
Business Startups Act of 2012 (the “JOBS Act”), and it may take advantage of certain exemptions from various reporting requirements
that are applicable to other public companies that are not emerging growth companies including, but not limited to, not being required
to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act, reduced disclosure obligations regarding
executive compensation in its periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory
vote on executive compensation and shareholder approval of any golden parachute payments not previously approved.
Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting
standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do
not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting
standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements
that apply to non-emerging growth companies but any such election to opt out is irrevocable.
The
Company has elected not to opt out of such extended transition period which means that when a standard is issued or revised and it has
different application dates for public or private companies, the Company, as an emerging growth company, can adopt the new or revised
standard at the time private companies adopt the new or revised standard. This may make comparison of the Company’s financial statements
with another public company which is neither an emerging growth company nor an emerging growth company which has opted out of using the
extended transition period difficult or impossible because of the potential differences in accounting standards used.
Use
of Estimates
The
preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the
reported amounts of revenues and expenses during the reporting period.
Making
estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of
a condition, situation or set of circumstances that existed at the date of the financial statements, which management considered in formulating
its estimate, could change in the near term due to one or more future confirming events. Accordingly, the actual results could differ
significantly from those estimates.
Cash
and Cash Equivalents
The
Company considers all short-term investments with an original maturity of three months or less when purchased to be cash equivalents.
The Company had $ 692,004 of Cash held in operating account as of December 31, 2025. The Company had no cash equivalents as of December
31, 2025.
F- 10
Investments
Held in Trust Account
As
of December 31, 2025 , substantially all of the assets held in the Trust Account were held in U.S. Treasury Securities Money
Market Funds. All of the Company’s investments held in the Trust Account are classified as trading securities. Trading securities
are presented on the balance sheet at fair value at the end of each reporting period. Gains and losses resulting from the change in fair
value of investments held in Trust Account are included in investment income earned on investments held in Trust in the accompanying
statement of operations. The estimated fair values of investments held in Trust Account are determined using available market information.
As of December 31, 2025, the estimated fair values of investments held in Trust Account amounted to $ 69,471,486 .
Offering
Costs Associated with the Initial Public Offering
The
Company complies with the requirements of the ASC 340-10-S99 and SEC Staff Accounting Bulletin (“SAB”) Topic 5A —
“Expenses of Offering.” Deferred offering costs consist principally of professional and registration fees that are
related to the Initial Public Offering. Financial Accounting Standards Board (“FASB”) ASC 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 applies this guidance to allocate Initial Public Offering proceeds from the Public Units between
ordinary shares and warrants based on their relative fair values. Offering costs allocated to the Class ordinary
shares subject to possible redemption was charged to temporary equity, and offering costs allocated to the warrants included in the
Public Units and Private Units was charged to shareholder’s equity as the warrants, after management’s evaluation, was
accounted for under equity treatment. Upon IPO closing on October 24, 2025, the Company had offering costs of $ 1,708,648 ,
consisting of $ 600,000 cash
underwriting fee, $ 508,648
other offering costs and $ 600,000
deferred underwriting fee. Approximately $ 121,068
of such costs were allocated to the Public Warrants and the Private Units and the remainder, approximately $ 1,587,580
was allocated to ordinary shares subject to redemption. Upon closing of the over-allotment option on October 28, 2025,
the Company had additional offering costs of $ 181,116 ,
consisting of $ 90,000
cash underwriting fee, $ 1,116
other offering costs and $ 90,000
deferred underwriting fee. Approximately $ 9,095
of such costs were allocated to the Public Warrants and the Private Units and the remainder, approximately $ 172,021
was allocated to ordinary shares subject to redemption. As of December 31, 2025, the Company had total offering costs of $ 1,889,764 .
Income
Taxes
The
Company complies with the accounting and reporting requirements of ASC Topic 740, “Income Taxes,” 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 statement 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
Topic 740 prescribes a recognition threshold and a measurement attribute for the financial statement 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. The Company’s management determined that the Cayman Islands is the Company’s
major tax jurisdiction. The Company recognizes accrued interest and penalties related to unrecognized tax benefits, if any, as income
tax expense. There were no unrecognized tax benefits as of December 31, 2025 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 a Cayman Islands business 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. As such, the provision for income
taxes was deemed to be de minimis for the period from June 24, 2025 (inception) to December 31, 2025.
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 ASC Topic 815, “Derivatives and Hedging.” 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 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 balance sheet 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 underwriters’ over-allotment option was deemed
to be a freestanding financial instrument indexed to the contingently redeemable shares and was accounted for as a liability pursuant
to ASC 480 at the time of the Initial Public Offering.
Warrant
Instruments
We account for Warrants as either equity-classified or liability-classified instruments based on an assessment of
the instruments’ specific terms and applicable authoritative guidance in ASC 480 and FASB ASC Topic 815, “Derivatives and
Hedging” (“ASC 815”). The assessment considers whether the instruments are freestanding financial instruments pursuant
to ASC 480, meet the definition of a liability pursuant to ASC 480, and whether the instruments meet all of the requirements for equity
classification under ASC 815, including whether the instruments are indexed to a company’s common shares and whether the instrument
holders could potentially require “net cash settlement” in a circumstance outside of a 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 instruments are outstanding. Upon review of the Warrant Agreement,
Management concluded that the public warrants and private warrants
issued pursuant to such warrant agreement qualify for equity accounting treatment. Following
the closing of the Initial Public Offering on October 24, 2025 and underwriter’s full exercise of over-allotment option on October
28, 2025, the Company accounted for the 6,900,000 public warrants and 203,100 private warrants issued under equity treatment at their assigned values.
F- 11
Ordinary
Shares Subject to Possible Redemption
The
public shares contain a redemption feature which allows for the redemption of such public shares in connection with the Company’s
liquidation, or if there is a shareholder vote or tender offer in connection with the Company’s initial Business Combination. In
accordance with ASC 480-10-S99, the Company classifies public shares subject to redemption outside of permanent equity as the redemption
provisions are not solely within the control of the Company. The 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 shares will result in charges against additional paid-in capital (to the extent available)
and accumulated deficit. Accordingly, ordinary shares subject to possible redemption are presented at redemption value as temporary equity,
outside of the shareholders’ equity section of the Company’s balance sheet. As of December 31, 2025, the 6,900,000 ordinary
shares subject to redemption reflected in the balance sheet are reconciled in the following table:
SCHEDULE OF ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION
Gross proceeds
$ 69,000,000
Less:
Proceeds allocated to Public Warrants
( 2,809,680 )
Proceeds allocated to Over-allotment Option
( 66,600 )
Issuance costs allocated to Ordinary Shares subject to possible redemption
( 1,759,601 )
Plus:
Accretion of carrying value to redemption value
5,107,367
Ordinary Shares subject to possible redemption, December 31, 2025
$ 69,471,486
Net
income per share
The
Company complies with accounting and disclosure requirements of FASB ASC 260, Earnings Per Share. The Company has two outstanding classes
of shares, which are referred to as redeemable ordinary shares and non-redeemable ordinary shares. Net income is shared pro rata between
the two classes of ordinary shares. Net income per ordinary share is computed by dividing net income by the weighted-average number of
ordinary shares outstanding during the period. At December 31, 2025, 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. As a result, diluted
loss per share is the same as basic loss per share for the periods presented.
The
net income per share presented in the statement of operations is based on the following:
SCHEDULE
OF NET INCOME PER SHARE
For the
Period from
June 24, 2025
(Inception) through
December 31, 2025
Redeemable Ordinary Shares
Non-redeemable Ordinary Shares
Basic and diluted net income per ordinary share
Numerator:
Allocation of net income
$ 183,760
$ 132,749
Denominator:
Basic and diluted weighted average shares outstanding
2,450,526
1,770,262
Basic and diluted net income per ordinary share
$ 0.07
$ 0.07
Concentration
of credit risk
Financial
instruments that potentially subject the Company to concentration of credit risk consist of a cash account in a financial institution
which, at times may exceed the Federal depository insurance coverage of $ 250,000 . At December 31, 2025, the Company had not experienced
losses on this account and management believes the Company is not exposed to significant risks on such account.
Fair
value of financial instruments
The
fair value of the Company’s assets and liabilities, which qualify as financial instruments under FASB ASC 820, “Fair Value
Measurements and Disclosures,” approximates the carrying amounts represented in the balance sheets, primarily due to
its short-term nature.
F- 12
Risks
and Uncertainties
The
United States and global markets are experiencing volatility and disruption following the geopolitical instability resulting from the
ongoing Russia-Ukraine conflict and the recent escalation of the Israel-Hamas conflict. In response to the ongoing Russia-Ukraine conflict,
the North Atlantic Treaty Organization (“NATO”) deployed additional military forces to eastern Europe, and the United States,
the United Kingdom, the European Union and other countries have announced various sanctions and restrictive actions against Russia, Belarus
and related individuals and entities, including the removal of certain financial institutions from the Society for Worldwide Interbank
Financial Telecommunication payment system. Certain countries, including the United States, have also provided and may continue to provide
military aid or other assistance to Ukraine and to Israel, increasing geopolitical tensions among a number of nations. The invasion of
Ukraine by Russia and the escalation of the Israel-Hamas conflict and the resulting measures that have been taken, and could be taken
in the future, by NATO, the United States, the United Kingdom, the European Union, Israel and its neighboring states and other countries
have created global security concerns that could have a lasting impact on regional and global economies. Although the length and impact
of the ongoing conflicts are highly unpredictable, they could lead to market disruptions, including significant volatility in commodity
prices, credit and capital markets, as well as supply chain interruptions and increased cyber-attacks against U.S. companies. Additionally,
any resulting sanctions could adversely affect the global economy and financial markets and lead to instability and lack of liquidity
in capital markets.
Any
of the above-mentioned factors, or any other negative impact on the global economy, capital markets or other geopolitical conditions
resulting from the Russian invasion of Ukraine, the escalation of the Israel-Hamas conflict and subsequent sanctions or related actions,
could adversely affect the Company’s search for an initial Business Combination and any target business with which the Company
may ultimately consummate an initial Business Combination.
Recent
Accounting Pronouncements
In
November 2023, the FASB issued ASU No. 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, which
requires the disclosure of additional segment information. ASU No. 2023-07 is effective for fiscal years beginning after December 15,
2023, and interim periods within fiscal years beginning after December 15, 2024. The Company adopted ASU 2023-07 as of the inception
of the Company. Adoption of the ASU did not impact the Company’s financial position, results of operations or cash flows.
In
December 2023, the FASB issued ASU 2023-09, Income taxes (Topic 740): Improvements to Income Tax Disclosure (“ASU 2023-09”),
which enhances the transparency and usefulness of income tax disclosures. ASU 2023-09 will be effective for fiscal years beginning after
December 15, 2024. Early adoption is permitted for annual financial statements that have not yet been issued or made available for issuance.
The Company adopted ASU 2023-09 since inception. Adoption of the ASU did not impact the Company’s financial position, results of
operations or cash flows.
NOTE
3. INITIAL PUBLIC OFFERING
On
October 24, 2025, the Company consummated its Initial Public Offering of 6,000,000 Units, at $ 10.00 per Unit, generating gross proceeds
of $ 60,000,000 . The Company granted the underwriter a 45-day option to purchase up to an additional 900,000 Units at the Initial Public
Offering price to cover over-allotments, if any. Each Unit consists of one Ordinary Share and one redeemable warrant. Each warrant entitles
the holder thereof to purchase ordinary share at a price of $ 11.50 per share, subject to adjustment. On October 28, 2025, the over-allotment
options was exercised in full.
NOTE
4. PRIVATE PLACEMENT
Simultaneously
with the closing of the Initial Public Offering and underwriter’s full exercise over-allotment options, the Sponsor purchased
an aggregate of 203,100 Private Units at a price of $ 10.00 per Private Unit from the Company in a private placement. The proceeds
from the sale of the Private Units were added to the net proceeds from the Offering held in the Trust Account. The Placement Units
are identical to the Units sold in the Initial Public Offering, as described in Note 7. If the Company does not complete a Business
Combination within the Combination Period, the proceeds from the sale of the Private Units will be used to fund the redemption of
the Public Shares (subject to the requirements of applicable law) and the Private Warrants will expire worthless.
F- 13
NOTE
5. RELATED PARTY TRANSACTIONS
Insider
shares
On
June 30, 2025, the Company issued an aggregate of 1,725,000 insider shares to the Sponsor for an aggregate purchase price of $ 25,000
in cash. The funds were received by October 24, 2025. Such ordinary shares includes an aggregate of up to 225,000 shares subject to forfeiture
by the Sponsor to the extent that the underwriters’ over-allotment is not exercised in full or in part, so that the Sponsor will
collectively own 20 % of the outstanding shares after the Initial Public Offering (not including the ordinary shares that are included
within the private units). Following the full exercise of over-allotment options on October 28, 2025, no insider shares will subject
to forfeiture.
The
insider shares, except as described below, are identical to ordinary shares included in the units being sold in the Initial Public Offering,
and holders of insider shares have the same shareholder rights as public shareholders, except that:
●
the
insider shares are subject to certain transfer restrictions, as described in more detail below;
●
our
initial shareholders have entered into an agreement with us, pursuant to which they have agreed to (i) waive their redemption rights
with respect to any insider shares, private placement shares included in any private units and public shares they hold in connection
with the completion of our initial business combination, (ii) to waive their redemption rights with respect to any insider shares,
private placement shares included in any private units and public in connection with the implementation of, following a shareholder
vote to approve, an amendment to our amended and restated memorandum and articles of association (A) that would modify the substance
or timing of our obligation to provide holders of our ordinary shares the right to have their shares redeemed 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
18 months from the closing of the Initial Public Offering, subject to extension up to 21 months by means of three one-month extensions
provided that $ 0.033 per public share is deposited into the trust account for each one-month extension and further provided that
the Company has entered into an agreement for an initial business combination within that 18-month period, to complete an initial
business combination, or (B) with respect to any other material provisions relating to (x) the rights of holders of our ordinary
shares or (y) pre-initial business combination activity; and (iii) waive their rights to liquidating distributions from the trust
account with respect to any insider shares or private placement shares included in private units they hold if we fail to consummate
an initial business combination within 18 months from the closing of the Initial Public Offering, subject to extension up to 21 months
by means of three one-month extensions provided that $ 0.033 per public share is deposited into the trust account for each one-month
extension, and provided that the Company has entered into an agreement for an initial business combination within that 18-month period,
to complete an initial business combination (although they will be entitled to liquidating distributions from the trust account with
respect to any public shares they hold if we fail to complete our initial business combination within 18 months from the closing
of the Initial Public Offering, subject to extension up to 21 months by means of three one-month extensions provided that $ 0.033
per public share is deposited into the trust account for each one-month extension and further provided that the Company has entered
into an agreement for an initial business combination within that 18-month period, to complete an initial business combination);
●
the
insider shares are subject to anti-dilution adjustments to ensure that the initial shareholders maintain their proportionate ownership
following the consummation of our initial business combination, as described below and in our amended and restated memorandum and
articles of association; and
●
the
insider shares are entitled to registration rights.
If
we submit our initial business combination to our public shareholders for a vote, our sponsor and our management team have agreed to
vote their insider shares, private placement shares included in any private units and any public shares purchased during or after
the Initial Public Offering in favor of our initial business combination (except with respect to any such public shares which may
not be voted in favor of approving the business combination transaction in accordance with the requirements of Rule 14e-5 under the
Exchange Act and any SEC interpretations or guidance relating thereto).
F- 14
The
initial shareholders have agreed not to transfer, assign or sell any of their insider shares until the earliest of (A) six months after
the completion of our initial business combination and (B) subsequent to our initial business combination, the date on which we complete
a liquidation, merger, share exchange, reorganization or other similar transaction that results in all of our public shareholders having
the right to exchange their ordinary shares for cash, securities or other property.
Promissory
Note – Related Party
On
June 24, 2025, the Sponsor issued an unsecured promissory note to the Company, pursuant to which the Company may borrow up to an aggregate
principal amount of $ 350,000 , to be used for payment of costs related to the Proposed Offering. The note is non-interest bearing and
payable on the earlier of (i) December 31, 2025 or (ii) the consummation of the Initial Public Offering. On October 24, 2025, the Company
has fully repaid the borrowing under the promissory note with our Sponsor.
Administrative
Services Arrangement
On
July 8, 2025, our Sponsor has agreed, commencing from October 23, 2025, through the earlier of the Company’s consummation of a
Business Combination and its liquidation, to make available to the Company certain office space, utilities and secretarial and administrative
support as may be reasonably required by the Company. The Company has agreed to pay to our Sponsor, $ 10,000 per month, for up to 18 months,
subject to extension to up to 21 months, as provided in the Company’s registration statement, for such administrative services.
Related
Party Loans
In
order to finance transaction costs in connection with a Business Combination, the Company’s Sponsor or an affiliate of the Sponsor,
or the Company’s officers and directors may, but are not obligated to, loan the Company funds as may be required (“Working
Capital Loans”). Up to $ 3,000,000 of such loans may be convertible into private units, at a price of $ 10.00 per unit, at the option
of the applicable lender. In the event that a Business Combination does not close, the Company may use a portion of proceeds held outside
the Trust Account to repay the Working Capital Loans, but no proceeds held in the Trust Account would be used to repay the Working Capital
Loans. As of December 31, 2025, no amounts under such loans have been drawn.
NOTE
6. COMMITMENTS AND CONTINGENCIES
Registration
Rights
The
sponsor, and our officers and directors prior to or on the effective date of the Initial Public Offering, at any time and from time to
time on or after the date that we consummate a business combination, the holders of a majority-in-interest of (i) 1,500,000 insider shares
(or 1,725,000 insider shares if the overallotment is exercised in full), (ii) 194,100 private shares (or 203,100 private shares if the
overallotment is exercised in full), (iii) 194,100 ordinary shares (or 203,100 ordinary shares if the overallotment is exercised in full)
underlying the private warrants included in the private units , (iv) any securities issuable upon conversion of working capital loans
from our sponsor, officers, directors or their affiliates, if any, (v) any warrants, rights, shares of our company issued as a dividend
or other distribution with respect to or in exchange for or in replacement of the aforementioned securities, and (vi) any other equity
security held by our initial shareholders as of the date of the registration rights agreement (including shares issued or issuable upon
the exercise of such equity security) are entitled to make up to two demands that the Company register the resale of such securities.
In addition, the holders have certain “piggy-back” registration rights with respect to registration statements filed subsequent
to our consummation of a business combination.
F- 15
Underwriting
Agreement
The
Company granted the underwriters a 45-day option to purchase up to 900,000 additional Units to cover over-allotments at the Initial Public
Offering price, less the underwriting discounts and commissions. On October 28, 2025, the over-allotment options were exercised in full.
The
Underwriters were entitled to a cash underwriting discount of: (i) two percent ( 2.00 %) of the gross proceeds of the Initial Public Offering,
$ 1,380,000 as the underwriters’ over-allotment was exercised in full. The underwriters have reimbursed the Company one percent
( 1.00 %) of the gross proceeds of the Initial Public Offering for the Company’s offering expenses, which was deducted from the cash
underwriting commission. In addition, the underwriters are entitled to a deferred fee of one percent ( 1.0 %) of the gross proceeds of
the Initial Public Offering, or $ 690,000 as the underwriters’ over-allotment was exercised in full upon closing of the Business
Combination (or an amount equal to 5.0 % of the balance remaining in the trust account, without accrued interest, adjusted only to account
for payment of redemptions and prior to any other disbursements therefrom, upon the consummation of an initial business combination,
whichever amount is greater). The deferred fee will be paid in cash upon the closing of a Business Combination from the amounts held
in the Trust Account, subject to the terms of the underwriting agreement. At the Closing, D. Boral has reimbursed the Company one percent
( 1.00 %) of the gross proceeds of the Offering for the Company’s offering expenses.
Administrative
Services Arrangement
The
Company has committed to pay to our Sponsor $ 10,000 per month for administrative services as discussed in Note 5 commencing from October
23, 2025, through the earlier of the Company’s consummation of a Business Combination and its liquidation.
Right
of First Refusal
For
a period beginning on the closing of the Initial Public Offering and ending 12 months from the closing of a Business Combination, the
Company has granted D. Boral Capital LLC and ARC Group Securities LLC, a right of first refusal to serve as exclusive investment banker,
exclusive book-runner, and/or exclusive placement agent on terms to be negotiated and consistent with the other terms offered to us for
similar offerings for each and every future public and private equity and debt offering, including all equity linked financings, forward
purchase agreements or similar type of equity line financing of the Company, or any successor to or any current or future subsidiary
of the Company, within twelve months after the consummation of a business combination provided, however, that in accordance with FINRA
Rule 5110(g)(6)(A), such “right of first refusal” shall not have a duration of more than three years from the commencement
of sales of the Initial Public Offering. This “right of first refusal” is considered to be an item of value in connection
with the Initial Public Offering pursuant to FINRA Rule 5110 and has a deemed compensation value of one percent of the proceeds of the
Initial Public Offering.
NOTE
7. STOCKHOLDER’S EQUITY
Preferred
shares — The Company is authorized to issue 5,000,000 preferred shares ordinary shares with a par value of $ 0.0001 per share.
Holders of the Company’s ordinary shares are entitled to one vote for each share. As of December 31, 2025, there were no preferred
shares issued or outstanding.
Ordinary
shares — On August 28, 2025, the board of directors and shareholders of the Company unanimously approved, through an ordinary
resolution, the redesignation of authorized share capital from two classes of ordinary shares (Class A and Class B) to ordinary shares
and, through a special resolution, related amendments to the memorandum and articles of association. All share and per-share amounts
and descriptions have been retrospectively presented. The Company is authorized to issue 550,000,000 ordinary shares with a par value
of $ 0.0001 per share. Holders of the Company’s ordinary shares are entitled to one vote for each share.
On
June 30, 2025, the Company issued an aggregate of 1,725,000
ordinary shares to the Sponsor for an aggregate purchase price of $ 25,000
in cash, of which 225,000
shares held by the Sponsor are subject to forfeiture to the extent that the underwriter’s over-allotment option is not
exercised in full. On July 18, 2025, our sponsor transferred a total of 80,000
insider shares among our then Chief Executive Officer, Mr. Shang Ju Lin, our Chief Financial Officer and our three independent
directors pursuant to executed share transfer agreements. Following its Initial Public Offering and underwriter’s full
exercise of over-allotment option, there were 1,928,100
ordinary shares issued and outstanding as of December 31, 2025, excluding 6,900,000
shares subject to possible redemption and no
ordinary shares were subject to forfeiture.
F- 16
Warrants
— Warrants may only be exercised for a whole number of shares. No fractional shares will be issued upon exercise of the Warrants.
The Warrants will become exercisable on the later of the completion of our initial business combination (the “warrant exercise
date”) or 12 months after this registration statement is declared effective by the Securities and Exchange Commission (or we permit
holders to exercise their warrants on a cashless basis under the circumstances specified in 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 our initial business combination, we will
use our commercially reasonable efforts to file with the SEC a post-effective amendment to the registration statement of which this prospectus
forms a part or a new registration statement and have an effective registration statement covering the ordinary shares issuable upon
exercise of the warrants and to maintain a current prospectus relating to those ordinary shares until the warrants expire or are redeemed,
as specified in the warrant agreement. If a registration statement covering the ordinary shares issuable upon exercise of the warrants
is not effective by the 60th business day after the closing of our initial business combination, warrant holders may, until such time
as there is an effective registration statement and during any period when we 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 our 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, we may, at our
option, require holders of public warrants who exercise their warrants to do so on a “cashless basis” in accordance with
Section 3(a)(9) of the Securities Act and, in the event we so elect, we will not be required to file or maintain in effect a registration
statement, and in the event we do not so elect, we will use our commercially reasonable efforts to register or qualify the shares under
applicable blue sky laws to the extent an exemption is not available. The Warrants will expire five years from the consummation of a
Business Combination or earlier upon redemption or liquidation.
The
Company may call the Warrants for redemption:
●
in
whole and not in part;
●
at
a price of $ 0.01 per warrant;
●
upon
a minimum of 30 days’ prior written notice of redemption, which we refer to as the 30-day redemption period; and
●
if,
and only if, the last reported sale price (the “closing price”) of our ordinary shares equals or exceeds $ 18.00 per share
(as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a warrant) for any 20 trading
days within a 30-trading day period commencing once the warrants become exercisable and ending on the third trading day prior to
the date on which we send the notice of redemption to the warrant holders.
The
private warrants will be identical to the warrants sold in the Initial Public Offering except that, the private warrants (including the
ordinary shares issuable upon exercise of the private warrants) will not be transferable, assignable or salable until 30 days after the
completion of our initial business combination (except pursuant to limited exceptions) and they will not be redeemable by the Company.
Our sponsor, or its permitted transferees, has the option to exercise the private warrants on a cashless basis. Any amendment to the
terms of the private warrants or any provision of the warrant agreement with respect to the private warrants will require a vote of holders
of at least 50% of the number of the then outstanding private warrants.
The
exercise price and number of ordinary shares issuable upon exercise of the warrants may be adjusted for share sub-divisions, share capitalizations,
reorganizations, recapitalizations and the like. Additionally, in no event will the Company be required to net cash settle the warrants.
If the Company is unable to complete a Business Combination within the Combination Period and the Company liquidates the funds held in
the Trust Account, holders of warrants will not receive any of such funds with respect to their warrants, nor will they receive any distribution
from the Company’s assets held outside of the Trust Account with respect to such warrants. Accordingly, the warrants may expire
worthless.
F- 17
The
exercise price is $ 11.50 per share, subject to adjustment as described herein. In addition, if (x) we issue additional ordinary shares
or equity-linked securities for capital raising purposes in connection with the closing of our initial business combination at an issue
price or effective issue price of less than $ 9.20 per ordinary share (with such issue price or effective issue price to be determined
in good faith by our board of directors and, in the case of any such issuance to our initial shareholder or its affiliates, without taking
into account any insider shares held by our initial shareholder or such affiliates, as applicable, prior to such issuance) (the “Newly
Issued Price”), (y) the aggregate gross proceeds from such issuances represent more than 60% of the total equity proceeds (including
from such issuances and the Initial Public Offering), and interest thereon, available for the funding of our initial business combination
on the date of the consummation of our initial business combination (net of redemptions), and (z) the volume weighted average trading
price of our ordinary shares during the 20 trading day period starting on the trading day prior to the day on which we consummate our
initial business combination (such price, the “Market Value”) is below $ 9.20 per share, then the exercise price of the warrants
will be adjusted (to the nearest cent) to be equal to 115 % of the higher of the Market Value and the Newly Issued Price, and the $ 18.00
per share redemption trigger prices will be adjusted (to the nearest cent) to be equal to 180 % of the higher of the Market Value and
the Newly Issued Price.
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 our assessment of the assumptions that market participants would use in pricing the asset or liability.
F- 18
The
following table presents information about the Company’s assets that are measured at fair value as of October 24, 2025 and December
31, 2025, and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:
SCHEDULE
OF FAIR VALUE MEASUREMENT
Level
October 24, 2025
Liability:
Fair value of over-allotment liability
3
$ 66,600
Equity:
Fair value of Public Warrants for ordinary shares subject to possible redemption allocation
3
$ 2,443,200
Level
December 31, 2025
Asset:
Cash and marketable securities held in trust account
1
$ 69,471,486
The
over-allotment option was accounted for as a liability in accordance with ASC 815-40 and was presented within liabilities on the balance
sheet. The over-allotment option liability is measured at fair value at October 24, 2025 and on a recurring basis, with changes in fair
value presented within change in fair value of over-allotment option liability in the statement of operations.
The
Company used a Black-Scholes model to value the over-allotment option. The over-allotment option liability was classified within Level
3 of the fair value hierarchy at the measurement dates due to the use of unobservable inputs inherent in pricing models and assumptions
related to expected share-price volatility, expected life and risk-free interest rate. The Company estimates the volatility of its ordinary
share based on historical volatility that matches the expected remaining life of the over-allotment option. The risk-free interest rate
is based on the U.S. Treasury zero-coupon yield curve on the grant date for a maturity similar to the expected remaining life of the
over-allotment option. The expected life of the over-allotment option is assumed to be equivalent to its remaining contractual term.
The
key inputs into the Black-Scholes model were as follows at initial measurement of the over-allotment option:
SCHEDULE
OF BLACK-SCHOLES MODEL MEASUREMENT OF OVER-ALLOTMENT OPTION
October 24, 2025
Risk-free interest rate
4.00 %
Expected term (years)
0.12
Expected volatility
3.24 %
Exercise price
$ 10.00
Fair value of over-allotment option
$ 0.0740
The
fair value of Public Warrants was determined using Monte Carlo Simulation Model. The Public Warrants have been classified within shareholders’
equity and will not require remeasurement after issuance. The following table presents the quantitative information regarding market
assumptions used in the valuation of the Public Warrants:
SCHEDULE
OF MONTE CARLO SIMULATION MODEL IN THE VALUATION OF PUBLIC WARRANTS
October 24, 2025
Estimated share price
$ 9.59
Exercise price
$ 11.50
Term (years)
2.75
Annual risk-free rate (term-matched)
3.43 %
Expected warrant implied volatility based on warrants from comparable SPAC securities
11.57 %
F- 19
NOTE
9. SEGMENT INFORMATION
ASC
Topic 280, “Segment Reporting,” establishes standards for companies to report in their financial statement information about
operating segments, products, services, geographic areas, and major customers. Operating segments are defined as components of an enterprise
for which separate financial information is available that is regularly evaluated by the Company’s chief operating decision maker,
or group, in deciding how to allocate resources and assess performance.
The
Company’s chief operating decision maker has been identified as the Chief Financial Officer (“CODM”), who reviews the
operating results for the Company as a whole to make decisions about allocating resources and assessing financial performance. Accordingly,
management has determined that the Company only has one operating segment.
When
evaluating the Company’s performance and making key decisions regarding resource allocation the CODM reviews several key metrics,
which include the following:
SCHEDULE OF SEGMENT INFORMATION
For the
Period
from
June 24, 2025
(inception) through
December 31, 2025
Formation and operating costs
$ ( 154,977 )
Interest income on trust account
$ 471,486
Cash and marketable securities held in trust account
$ 69,471,486
The
key measures of segment profit or loss reviewed by the CODM are formation and operating costs, interest income on trust account, and
cash and marketable securities held in trust account. The CODM reviews interest earned on cash or investments held in 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 trust agreement. Within the operating expenses, the CODM specifically reviews professional service fees, which are
a significant segment expense, and include legal fees and advisory fees. These expenses are monitored to manage and forecast cash available
to complete a Business Combination within the required period. Other general and administrative expenses, including accounting expenses,
printing expenses, and regulatory filing fees, are reviewed in the aggregate to ensure alignment with budget and contractual obligations.
Funds invested in the Trust Account represent the predominant portion of the Company’s total assets and are monitored by the CODM
to determine the most effective strategy of investment with the Trust Account funds, while maintaining compliance with the trust agreement.
NOTE
10. SUBSEQUENT EVENTS
In
accordance with ASC Topic 855, “Subsequent Events”, which establishes general standards of accounting for and disclosure
of events that occur after the balance sheet date but before financial statements are issued, the Company has evaluated all events or
transactions that occurred through the date the audited financial statements were available to issue. Based upon this review, the Company
did not identify any subsequent events that would have required adjustment or disclosure in the financial statements.
F- 20
Exhibit
No.
Description
1.1*
Underwriting Agreement, dated October 22, 2025, by and among the Company, D. Boral Capital LLC and ARC Group Securities LLC as representatives of the underwriters named therein.
3.1*
Amended and Restated Memorandum and Articles of Association
4.1#
Specimen Unit Certificate
4.2**
Specimen Ordinary Share Certificate
4.3**
Specimen Warrants Certificate
4.4*
Warrant Agreement, dated October 22, 2025, by and between the Company and Lucky Lucko, Inc. d/b/a Efficiency
10.1*
Letter Agreement, dated October 22, 2025, by and among the Company, its executive officers, its directors and the Sponsor
10.2*
Investment Management Trust Agreement, dated October 22, 2025, by and between the Company and Lucky Lucko, Inc. d/b/a Efficiency
10.3*
Registration Rights Agreement, dated October 22, 2025, among the Company, the Sponsor and the Holders signatory thereto
10.4*
Private
Units Purchase Agreement, dated October 22, 2025, by and between the Company and the Sponsor
10.5**
Administrative S upport Agreement, dated July 8, 2025, by and between the Company and the Sponsor
10.6**
Form
of Indemnity Agreement
10.7**
Securities Subscription Agreement, dated June 30, 2025, by and between the Company and the Sponsor
10.8**
Promissory Note, dated as of June 24, 2025, by and between the Company and the Sponsor
14**
Code of Conduct and Ethics
24.1#
Power of Attorney (included on the signature page to this Annual Report on Form 10-K).
19.1**
Insider Trading Policy
31.1#
Certification of Principal Executive Officer Pursuant to Securities Exchange Act Rules 13a-14(a) and 15(d)-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2#
Certification of Principal Financial Officer Pursuant to Securities Exchange Act Rules 13a-14(a) and 15(d)-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1‡
Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2‡
Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
28
99.1**
Audit Committee Charter
99.2**
Compensation Committee Charter
99.3**
Nominating and Corporate Governance Committee Charter
97**
Clawback Policy
101.INS
Inline
XBRL Instance Document - the instance document does not appear in the Interactive Data File because XBRL tags are embedded within
the Inline XBRL document.
101.CAL
Inline
XBRL Taxonomy Extension Calculation Linkbase Document
101.SCH
Inline
XBRL Taxonomy Extension Schema Document
101.DEF
Inline
XBRL Taxonomy Extension Definition Linkbase Document
101.LAB
Inline
XBRL Taxonomy Extension Labels Linkbase Document
101.PRE
Inline
XBRL Taxonomy Extension Presentation Linkbase Document
104
Cover
Page Interactive Data File (embedded within the Inline XBRL document).
#
Filed herewith
*
Previously
filed with that certain Current Report on Form 8-K filed with the Securities and Exchange Commission on October 27, 2025, and incorporated
herein by reference.
**
Previously
filed with that certain Registration Statement on Form S-1 filed with the Securities and
Exchange Commission on September 2, 2025, and incorporated herein by reference.
***
Previously filed with that certain Current Report on Form
8-K filed with the Securities and Exchange Commission on December 5, 2025, and incorporated herein by reference.
‡
This
certification is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (“Exchange
Act”), or otherwise subject to the liability of that section, nor shall it be deemed incorporated by reference into any filing
under the Securities Act of 1933, as amended, or the Exchange Act.
Item
16. Form 10-K Summary
None.
29
SIGNATURES
Pursuant
to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this Report
to be signed on its behalf by the undersigned, thereunto duly authorized .
Miluna
Acquisition Corp
Date:
February 12, 2026
By:
/s/
Hao Yuan
Hao
Yuan
Chief
Executive Officer and Chairman
POWER
OF ATTORNEY
KNOW
ALL PERSONS BY THESE PRESENTS, that each person whose signature appears below constitutes and appoints Hao Yuan and Daniel Albert Mace
and each or any one of them, his true and lawful attorney-in-fact and agent, with full power of substitution and resubstitution, for
him and in his name, place and stead, in any and all capacities, to sign any and all amendments to this Annual Report on Form 10-K, and
to file the same, with all exhibits thereto, and other documents in connection therewith, with the United States Securities and Exchange
Commission, granting unto said attorneys-in-fact and agents, and each of them, full power and authority to do and perform each and every
act and thing requisite and necessary to be done in connection therewith, as fully to all intents and purposes as he might or could do
in person, hereby ratifying and confirming all that said attorneys-in-fact and agents, or any of them, or their or his substitutes or
substitute, may lawfully do or cause to be done by virtue hereof.
Pursuant
to the requirements of the Securities Exchange Act of 1934, as amended, this Report has been signed below by the following persons on
behalf of the Registrant in the capacities and on the dates indicated.
Name
Title
Date
/s/
Hao Yuan
Chief
Executive Officer and Chairman (Principal Executive Officer)
February 12, 2026
Hao
Yuan
/s/
Daniel Albert Mace
Chief
Financial Officer and Director (Principal Financial and Accounting Officer)
February 12, 2026
Daniel
Albert Mace
/s/
Luhuan Zhong
Director
February 12, 2026
Luhuan
Zhong
/s/
Mei Chi Tsai
Director
February 12, 2026
Mei
Chi Tsai
/s/
Ya Ting Lee
Director
February 12, 2026
Ya
Ting Lee
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.