Item 7. Management’s Discussion and Analysis
Item 7. Management’s Discussion and Analysis
of Financial Condition and Results of Operations.
The following discussion and
analysis of our financial condition and results of operations should be read in conjunction with our audited consolidated financial statements
and the notes related thereto which are included in “Item 8. Consolidated Financial Statements and Supplementary Data” of
this Annual Report. Certain information contained in the discussion and analysis set forth below includes forward-looking statements.
Our actual results may differ materially from those anticipated in these forward-looking statements as a result of many factors, including
those set forth under “Cautionary Note Regarding Forward-Looking Statements,” “Item 1A. Risk Factors” and elsewhere
in this Annual Report.
Overview
We are a blank check company
incorporated as a Cayman Islands exempted company and incorporated for the purpose of effecting a merger, amalgamation, share exchange,
asset acquisition, share purchase, reorganization or similar business combination with one or more businesses, which we refer to throughout
this report as our initial business combination. We may pursue an initial business combination target in any business, industry and geographic
location.
We have not entered into a definitive agreement with respect to an
initial business combination. Our management team and directors are actively engaged in identifying and evaluating potential business
combination opportunities and may from time to time engage in discussions with one or more potential targets regarding a potential transaction.
Such discussions may involve the execution of preliminary agreements, including non-binding letters of intent or similar arrangements,
which are subject to the completion of due diligence and the negotiation and execution of definitive documentation. Any such preliminary
arrangements would not obligate the parties to consummate a business combination. Accordingly, there can be no assurance that any such
discussions will result in a definitive agreement or the completion of an initial business combination.
We intend to effectuate our initial business combination using cash from the proceeds of our initial public offering and
the private placement, our shares, debt or a combination of cash, shares and debt. We will have up to 18 months from the closing
of the initial public offering to consummate an initial business combination. We may also hold a shareholder vote at any time to amend
our amended and restated memorandum and articles of association to modify the amount of time we will have to consummate an initial business
combination (as well as to modify the substance or timing of our obligation to allow redemption in connection with an initial business
combination or to redeem 100% of our public shares issued in the initial public offering if we have not consummated an initial business
combination within the time periods described herein or with respect to any other material provisions relating to the rights of holders
of Class A ordinary shares or pre-initial business combination activity).
Following the closing of the initial public offering and over-allotment
option, an amount of $115,000,000 ($10.00 per unit) from the net proceeds of the sale of the public units in the initial public offering,
including the over-allotment units, and the private placement was placed in the trust account. The funds in the trust account will be
invested or held only in either (i) U.S. government treasury bills with a maturity of 185 days or less, or in money market funds meeting
certain conditions under Rule 2a-7 under the Investment Company Act, which invest only in direct U.S. government treasury
obligations, (ii) as uninvested cash, or (iii) an interest bearing bank demand deposit account or other accounts at a bank. We
intend to use substantially all of the funds held in the trust account, including any amounts representing interest earned on the trust
account (which interest shall be net of amounts released to us to fund our working capital requirements, subject to a limit of $300,000,
in the aggregate, income and/or franchise taxes payable, if any, and up to $100,000 of interest to pay dissolution expenses), provided
that all withdrawals may only be made from interest and not from the principal held in the trust account, to complete our initial business
combination. Except with respect to permitted withdrawals described above and/or pay dissolution expenses, the
proceeds from the initial public offering and private placement held in the trust account will not be released until the earliest of (a)
the completion of our initial business combination; (b) the redemption of any of the public shares in connection with any vote on a proposed
business combination in accordance with the provisions of our amended and restated memorandum and articles of association; (c) the repurchase
of shares by means of a tender offer pursuant to the amended and restated memorandum and articles of association (d) the redemption of
any of our public shares in connection with a shareholder vote to amend the amended and restated memorandum and articles of association
(i) to modify the substance or timing of our obligation to allow redemption in connection with our initial business combination or redeem
100% of its public shares if we do not consummate its initial business combination by January 2, 2027 (or such later date if extended),
or (ii) with respect to any other provision relating to the rights of the holders of Class A ordinary shares or pre-initial business combination
activity; and (e) the redemption of all of the Company’s public shares if it is unable to complete its business combination by January
2, 2027 (or such later date if extended), subject to applicable law and the provisions of the amended and restated memorandum and articles
of association.
22
We have incurred and expect
to continue to incur significant costs in the pursuit of our acquisition plans. We cannot assure you that our plans to complete a business
combination will be successful.
Results of Operations and Known Trends or Future
Events
We have neither engaged in
any operations nor generated any revenues to date. Our only activities from December 18, 2024 (inception) through December 31, 2025, have
been organizational activities, those necessary to prepare for the initial public offering, described below, and identifying a target
company for a business combination. We do not expect to generate any operating revenues until after completion of our initial business
combination. We will generate non-operating income in the form of interest income on cash and cash equivalents held in the trust account.
We incur expenses as a result of being a public company (for legal, financial reporting, accounting and auditing compliance), as well
as expenses as we conduct due diligence on prospective business combination candidates.
For the year ended December
31, 2025, we had a net income of $1,778,677, which is comprised of investment income on investments held in the trust account less formation
and operating costs.
For the period from December
18, 2024 (inception) through December 31, 2024, we had a net loss of $55,000, which are comprised of formation and operating costs.
Liquidity and Capital Resources
As of December 31, 2025, the
Company had a cash balance of $353,247 and working capital of $386,293. We also expect to withdraw up to $300,000 of interest earned
on the trust account as a permitted withdrawal to fund our working capital requirements, as needed from time to time. Further, our sponsor
has agreed to loan up to $300,000 to cover organizational, offering-related and post-offering expenses, which amount may
be increased to $500,000 if we and our sponsor agree. These loans are evidenced by a promissory note dated December 31, 2024, as amended
on June 23, 2025 (as amended, the “Note”). Until the consummation of our initial public offering, our only source of liquidity
was an initial purchase of Class B ordinary shares by the sponsor and loans from our sponsor under the Note.
On July 2, 2025, we consummated
our initial public offering of 10,000,000 public units, at $10.00 per unit, generating gross proceeds of $100,000,000. Each unit consists
of one Class A ordinary share and one right to receive one-fifth (1/5) of one Class A ordinary share upon the completion of our initial
business combination. We granted the underwriters a 45-day option to purchase up to 1,500,000 additional public units to cover over-allotments.
Simultaneously with the closing of our initial public offering, we consummated the private placement of an aggregate of 170,000 private
placement units at a price of $10.00 per private placement unit, consisting of: (i) 105,000 private placement units to the sponsor, and
(ii) 65,000 private placement units to the at-risk capital investors, for an aggregate of $1,700,000, $1,550,000 of which was paid in
cash and $150,000 was satisfied by reduction of the principal balance underlying the Note. Each private placement unit consists of one
Class A ordinary share and one right to receive one-fifth (1/5) of one class A ordinary share upon the completion of our initial business
combination.
Subsequent to the initial
public offering closing, the underwriters exercised the over-allotment option in full, and the closing of the issuance and sale of the
over-allotment units occurred on July 10, 2025. As a result, we sold an additional 1,500,000 public units at $10.00 per unit, generating
gross proceeds of $15,000,000. Simultaneously with the closing of the full exercise of the underwriters’ over-allotment option,
we completed the private sale of 7,500 private placement units to the sponsor, at a purchase price of $10.00 per private placement unit,
generating gross proceeds of $75,000.
Transaction costs amounted
to $5,457,575, consisting of $537,500 of cash underwriting fees, $4,600,000 of fair value of shares issued to the designee of the representative
of the several underwriters, and $320,075 of other offering costs.
23
We intend to use substantially
all of the funds held in the trust account, including any amounts representing interest earned on the trust account, which interest shall
be net of permitted withdrawals and dissolution expenses, to complete our initial business combination. To the extent that our share capital
or debt is used, in whole or in part, as consideration to complete an initial business combination, the remaining proceeds held in the
trust account will be used as working capital to finance the operations of the target business or businesses, make other acquisitions
and pursue our growth strategies.
We will use the funds held
outside of the trust account and other sources of available capital, including the Note and any additional loans, and amounts of interest
earned on the trust account that may be released to us as permitted withdrawals, primarily to identify and evaluate target businesses,
perform business due diligence on prospective target businesses, travel to and from the offices, plants or similar locations of prospective
target businesses or their representatives or owners, review corporate documents and material agreements of prospective target businesses,
structure, negotiate and complete a business combination, and to pay taxes to the extent the interest earned on the trust account is not
sufficient to pay our taxes.
We expect our primary liquidity
requirements over the next 12 months to include fees and expenses associated with satisfying our financial reporting obligations;
legal, accounting, due diligence, travel and other expenses associated with structuring, negotiating and documenting successful business
combinations; and general working capital that will be used for miscellaneous expenses, general corporate purposes, liquidation obligations
and reserves net of estimated interest income.
We expect to satisfy our liquidity
requirements with cash on hand, from permitted withdrawals of interest earned on the amounts held in the trust account in an amount up
to $300,000 and, if necessary, additional loans from our sponsor. If our available funds are not sufficient, we may be unable to continue
searching for, or conducting due diligence with respect to, prospective target businesses. Moreover, if our estimates of the costs of
identifying a target business, undertaking in-depth due diligence and negotiating an initial business combination are less than the actual
amount necessary to do so, we may have insufficient funds available to operate our business prior to our initial business combination.
Moreover, we may need to obtain additional financing either to complete our initial business combination or because we become obligated
to redeem a significant number of our public shares upon completion of our initial business combination, in which case we may issue additional
securities or incur debt in connection with such business combination.
For the year ended December
31, 2025, cash used in operating activities was $542,631. Net income of $1,778,677 was affected by interest earned on investments held
in the trust account of $2,283,599 and net change in operating assets and liabilities of $37,709.
For the year ended December
31, 2025, cash used in investing activities was $115,000,000, which was the amount required to be deposited into the trust account from
the initial public offering, including the underwriters’ over-allotment option exercise in connection therewith, and private placement.
For the year ended December
31, 2025, cash provided by financing activities was $115,895,878, which is the proceeds from the initial public offering and the private
placement, net of offering costs as well as proceeds from the sponsor promissory note.
Going Concern Consideration
At December 31, 2025, the
Company had cash of $353,247 and working capital of $386,293.
Subsequent to the consummation
of the initial public offering, including the exercise of the underwriters’ over-allotment option in full, 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. In addition, in order to finance transaction costs in connection with a business combination, the sponsor or an
affiliate of the sponsor, or certain of our officers and directors may, but are not obligated to, provide us additional loans to finance
transaction costs in connection with an initial business combination, except such amounts as may be loaned in accordance with the terms
of the Note.
24
In connection with the Company’s
assessment of going concern considerations in accordance with Financial Accounting Standards Board’s (“FASB”) Accounting
Standards Codification (“ASC”) Topic 205-40, Presentation of Financial Statements—Going Concern, the Company was formed
for the purpose of completing a merger, capital stock exchange, asset acquisition, stock purchase, reorganization or similar business
combination with one or more businesses or entities on or before January 2, 2027. The Company also has no approved plan in place to extend
the business combination deadline beyond January 2, 2027. Management has determined that the timing of liquidation raises substantial
doubt about the Company’s ability to continue as a going concern for the next twelve months from the issuance of these financial
statements. No adjustments have been made to the carrying amounts of assets or liabilities.
Off-Balance Sheet Financing Arrangements
We have no obligations, assets
or liabilities, which would be considered off-balance sheet arrangements as of December 31, 2025. We do not participate in transactions
that create relationships with unconsolidated entities or financial partnerships, often referred to as variable interest entities, which
would have been established for the purpose of facilitating off-balance sheet arrangements. We have not entered into any off-balance sheet
financing arrangements, established any special purpose entities, guaranteed any debt or commitments of other entities, or purchased any
non-financial assets.
Contractual Obligations
We do not have any long-term
debt, capital lease obligations, operating lease obligations or long-term liabilities, other than the accrual of $20,000 per month pursuant
to the administrative services agreement we have entered into with the sponsor for its office space, utilities and secretarial and administrative
support. Upon completion of the initial business combination or our liquidation, the administrative services agreement will terminate,
and we will cease accruing these monthly fees and will pay the outstanding amounts under the administrative services agreement to the
sponsor or its affiliates.
The sponsor agreed to loan
up to $100,000 to us pursuant to the terms of the Note, which amount was increased to $300,000 on June 23, 2025, pursuant to an amendment
to the Note, and may be further increased to $500,000 if we and the sponsor agree, to cover post-offering expenses which may include expenses
incurred in connection with the consummation of a business combination. These loans underlying the Note are non-interest bearing, unsecured
and are due on the date in which we consummate our initial business combination or on the date of its dissolution deadline, assuming there
is cash available. As of December 31, 2025, we owed $4,963 to the sponsor under the Note.
Critical Accounting Estimates
The preparation of financial
statements and related disclosures in conformity with accounting principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets
and liabilities at the date of the financial statements, and income and expenses during the periods reported. Actual results could materially
differ from those estimates. As of December 31, 2025, we have not identified any critical accounting policies or estimates.
JOBS Act
On April 5, 2012, the Jumpstart
Our Business Startups Act of 2012 (the “JOBS Act”) was signed into law. The JOBS Act contains provisions that, among other
things, relax certain reporting requirements for qualifying public companies. We will qualify as an “emerging growth company”
and under the JOBS Act will be allowed to comply with new or revised accounting pronouncements based on the effective date for private
(not publicly traded) companies. We are electing to delay the adoption of new or revised accounting standards, and as a result, we may
not comply with new or revised accounting standards on the relevant dates on which adoption of such standards is required for non-emerging
growth companies. As a result, our audited financial statements may not be comparable to companies that comply with new or revised accounting
pronouncements as of public company effective dates.
25
Additionally, we are in the
process of evaluating the benefits of relying on the other reduced reporting requirements provided by the JOBS Act. Subject to certain
conditions set forth in the JOBS Act, if, as an “emerging growth company,” we choose to rely on such exemptions we may not
be required to, among other things: (1) provide an auditor’s attestation report on our system of internal controls over financial
reporting pursuant to Section 404 of the Sarbanes-Oxley Act; (2) provide all of the compensation disclosure that may be required of non-emerging
growth public companies under the Dodd-Frank Wall Street Reform and Consumer Protection Act; (3) comply with any requirement that may
be adopted by the PCAOB regarding mandatory audit firm rotation or a supplement to the auditor’s report providing additional information
about the audit and the financial statements (auditor discussion and analysis); and (4) disclose certain executive compensation-related
items such as the correlation between executive compensation and performance and comparisons of the Chief Executive Officer’s compensation
to median employee compensation. These exemptions will apply for a period of five years following the completion of the initial public
offering or until we are no longer an “emerging growth company,” whichever is earlier.
Recent Accounting Standards
In November 2023, the Financial
Accounting Standards Board (“FASB”) issued Accounting Standards Update 2023-07, “Segment Reporting — Improvements
to Reportable Segment Disclosures.” This update requires public entities to disclose its significant segment expense categories
and amounts for each reportable segment. The guidance is effective for fiscal years beginning after December 15, 2023, and interim periods
within those fiscal years. As of December 31, 2025, and December 31, 2024, the Company reported its operations as a single reportable
segment, noting no disaggregation of Company activities, management or allocation of resources by geographic region, business activity
or organizational method, thus this new guidance does not affect the disclosures. Refer to “Note 8 – Segment Information”
in the audited financial statements contained elsewhere in this report.
Management does not believe
that any recently issued, but not yet effective, accounting standards, if currently adopted, would have a material effect on the Company’s
financial statements.