Item 7. Management’s Discussion and Analysis
ITEM 7. MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The following discussion
of the Company’s historical performance and financial condition should be read together with the financial statements and related
notes in “Item 8. Financial Statements and Supplemental Data” of this Report. This discussion contains forward-looking statements
based on the views and beliefs of our management, as well as assumptions and estimates made by our management, see “Cautionary
Statement Regarding Forward-Looking Information”. These statements by their nature are subject to risks and uncertainties, and
are influenced by various factors. As a consequence, actual results may differ materially from those in the forward-looking statements.
See “Item 1A. Risk Factors” of this report for the discussion of risk factors.
Summary of The Information Contained in
Management’s Discussion and Analysis of Financial Condition and Results of Operations
Our Management’s Discussion
and Analysis of Financial Condition and Results of Operations (MD&A) is provided in addition to the accompanying financial statements
and notes to assist readers in understanding our results of operations, financial condition, and cash flows. MD&A is organized as
follows:
●
Company Overview . Discussion of our business and overall analysis of financial and other highlights
affecting us, to provide context for the remainder of MD&A.
●
Liquidity and Capital Resources . An analysis of changes in our balance sheets and cash flows
and discussion of our financial condition.
●
Results of Operations . An analysis of our financial results for the years ended December 31,
2025 and 2024.
●
Critical Accounting Estimates. A Summary of critical accounting estimates.
Company Overview
We are a blank check company
incorporated in the state of Delaware on September 30, 2021, formed for the purpose of effecting a merger, amalgamation, share exchange,
asset acquisition, share purchase, reorganization or other similar Business Combination with one or more businesses. We intend to effectuate
our initial Business Combination using cash derived from the proceeds of the Initial Public Offering and the sale of the private placement
units, our shares, debt or a combination of cash, shares and debt.
Liquidity, Capital Resources and Going Concern
As of December 31, 2025,
the Company had $287,601 in cash and a working capital deficit of $422,177.
Until the consummation of
the Initial Public Offering, our only source of liquidity was an initial purchase of shares of common stock, par value $0.0001 per share,
by the sponsor and loans from the sponsor.
On November 22, 2024, we
consummated the Initial Public Offering of 6,900,000 units, which included the full exercise by the underwriters of their over-allotment
option in the amount of 900,000 units, at $10.00 per unit, generating gross proceeds of $69,000,000. Simultaneously with the closing
of the Initial Public Offering, we consummated the sale of 265,000 private placement units at a price of $10.00 per private placement
unit in a private placement to the sponsor, generating gross proceeds of $2,650,000.
Following the Initial Public
Offering, a total of $69,000,000 was placed in the trust account. We incurred $3,423,710 of expenses associated with the Initial Public
Offering, consisting of $517,500 of cash underwriting discount, $2,070,000 of deferred underwriting fees, $77,280 fair value of the Representative
Shares, and $758,930 of other offering costs.
For the year ended December
31, 2025, cash used in operating activities was $745,359. Net income of $1,652,360 was impacted by interest earned on marketable securities
held in the trust account of $2,882,889, and changes in operating assets and liabilities provided $485,170 of cash.
For the year ended December 31,
2024, cash used in operating activities was $305,589. Net income of $2,632 was impacted by interest earned on marketable securities held
in the trust account of $310,897 and payment of operation costs through the promissory note of $11,050. Changes in operating assets and
liabilities provided $7,407.
67
For the year ended December
31, 2025, cash provided by investing activities was $79,891, representing cash interest withdrawn from the Trust Account to pay taxes.
For the year ended December 31,
2024, cash used in investing activities was $69,000,000, representing the investment of cash in our trust account.
For the year ended December
31, 2025, no cash was used in financing activities.
For the year ended December 31,
2024, cash provided by financing activities was $70,256,546, mainly due to proceeds from the IPO and the sale of the private placement
units.
As of December 31, 2025,
we had investments of $72,113,895 held in the trust account. Through December 31, 2025, we have withdrawn $79,891 of interest earned
from the trust account to pay taxes.
We intend to use substantially
all of the funds held in the trust account, including any amounts representing interest earned on the trust account (less income taxes
payable), to complete our initial business combination. To the extent that our share capital or debt is used, in whole or in part, as
consideration to complete our 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.
As of December 31, 2025,
we had cash of $287,601. We intend to use the funds held outside the trust account primarily to identify and evaluate target businesses,
perform business due diligence on prospective target businesses, travel to and from the offices, plants or similar locations of prospective
target businesses or their representatives or owners, review corporate documents and material agreements of prospective target businesses,
and structure, negotiate and complete a business combination.
In order to finance transaction
costs in connection with an initial business combination, we and the sponsor, on April 15, 2025, entered into a convertible promissory
note dated March 31, 2025 (the “Working Capital Note”). Pursuant to the Working Capital Note, we may request, and in the
sole discretion of the sponsor, the sponsor may loan the Company, loan drawdowns of up to an aggregate of $1,500,000 in principal (“Working
Capital Loan”) from time to time, less $11,730 which was advanced prior to the execution of the Working Capital Note, and included
as outstanding thereunder, with such amounts to be used for working capital.
Amounts owed under the Working
Capital Note do not accrue interest and are payable on the earlier of: (i) the effective date of the consummation of the Company’s
initial merger, share exchange, asset acquisition, share purchase, reorganization or similar business combination with one or more businesses
or entities (the “Business Combination”); or (ii) the date that the winding up of the Company is effective (such date, as
applicable, the “Maturity Date”), unless accelerated upon the occurrence of an Event of Default (as defined in the Working
Capital Note).
Amounts outstanding under
the Working Capital Note, are convertible, at the option of the sponsor, into units of the Company (“Working Capital Note Units”),
at a conversion price of $10.00 per Working Capital Note Unit, with each unit consisting of one share of Company common stock, one warrant,
and one right, with each warrant entitling the holder thereof to purchase one share of common stock at $11.50 per share, subject to adjustment
as provided in the Company’s Registration Statement on Form S-1 filed in connection with its IPO, and each eight rights entitling
the holder to receive one share of common stock upon completion of the Business Combination. The Working Capital Note Units will be identical
to the private placement units issued to the Sponsor at the time of the Company’s IPO.
68
In addition, if we are unable
to complete a Business Combination by May 22, 2026, unless extended for further 6 months, then the Company will cease all operations
except for the purpose of liquidating. We cannot be assured that our plans to consummate an initial Business Combination will be successful.
In connection with the Company’s
assessment of going concern considerations in accordance with Accounting Standards Codification (“ASC”) 205-40 “Going
Concern,” we have determined that the potential liquidity shortfall and the mandatory liquidation raise substantial doubt about
the Company’s ability to continue as a going concern.
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 an agreement to pay the sponsor $10,000
per month for office space, utilities, secretarial support and other administrative and consulting services.
The Company granted the
underwriters a 45-day option from the date of the Initial Public Offering to purchase up to 900,000 additional units to cover over-allotments,
if any, at the Initial Public Offering price less the underwriting discounts and commissions. On November 22, 2024, simultaneously with
the closing of the Initial Public Offering, the underwriters elected to fully exercise the over-allotment option to purchase an additional
900,000 units at a price of $10.00 per Unit.
The underwriters were entitled
to a cash underwriting discount of 0.75% of the gross proceeds of the Initial Public Offering, or $517,500, which was paid upon the closing
of the Initial Public Offering, together with 120,750 shares of our common stock. Additionally, the underwriters were entitled to a deferred
underwriting discount of 3.00% of the gross proceeds of the Initial Public Offering, or $2,070,000, payable upon the closing of an initial
Business Combination from the amounts held in the trust account.
Results of Operations
We have neither engaged
in any operations nor generated any revenues to date. Our only activities from September 30, 2021 (inception) through December 31,
2025, were organizational activities, those necessary to prepare for the Initial Public Offering, described below and identifying a target
company for a Business Combination. We do not expect to generate any operating revenues until after the completion of our Business Combination.
We generate non-operating income in the form of interest income on marketable securities held in the Trust Account. We incur expenses
as a result of being a public company (for legal, financial reporting, accounting and auditing compliance), as well as for due diligence
expenses.
For the year ended December
31, 2025, we had net income of $1,652,360, which consists of interest income on investments held in the trust account of $2,882,889,
offset by operating costs of $646,306, provision for income taxes of $579,272, and interest expense of $4,951.
For the year ended December 31,
2024, we had net income of $2,632, which consists of interest income on investments held in the trust account of $310,897, offset by
operating costs of $246,139, provision for income taxes of $61,039 and interest expense of $1,087.
69
JOBS Act
The Jumpstart Our Business
Startups Act of 2012 (the “JOBS Act”) contains provisions that, among other things, relax certain reporting requirements
for qualifying public companies. We qualify as an “ emerging growth company ” and under the JOBS Act are 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, the financial
statements may not be comparable to companies that comply with new or revised accounting pronouncements as of public company effective
dates.
Additionally, subject to
certain conditions set forth in the JOBS Act, if, as an “ emerging growth company, ” we plan to rely on rules which
allow us to, among other things, delay the required (i) provision of an auditor’s attestation report on our system of internal
controls over financial reporting pursuant to Section 404, (ii) provision of 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, (iii) compliance with any
requirement that may be adopted by the Public Company Accounting Oversight Board (PCAOB) regarding mandatory audit rotation or a supplement
to the auditor’s report providing additional information about the audit and the financial statements (auditor discussion and analysis),
and (iv) disclosure of certain executive compensation related items such as the correlation between executive compensation and performance
and comparisons of the CEO’s compensation to median employee compensation. These exemptions will apply for a period of five years
following the completion of our IPO or until we are longer an “ emerging growth company, ” whichever is earlier.
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. 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 materially differ from
those estimates. As of December 31, 2025, we did not have any critical accounting estimates to be disclosed.
Recent Accounting Standards
We do not believe that any
recently issued, but not yet effective, accounting standards, if currently adopted, would have a material effect on our financial statements.
For more information on
recently issued accounting standards, see “Note 2— Summary of Significant Accounting Policies”, to the Notes to Financial
Statements included herein.
Commitments and Contractual Obligations
Registration Rights
The holders of founder shares,
private placement warrants and warrants that may be issued upon conversion of Working Capital Loans, if any (and any shares of common
stock issuable upon the exercise of the private placement warrants and Working Capital Note Units), are entitled to certain registration
rights pursuant to a registration rights agreement (discussed in greater detail above in NOTE 6. COMMITMENTS AND CONTINGENCIES, under
“Registration Rights” to the notes to financial statements. These holders will be entitled to certain demand and “ piggy-back ”
registration rights. We will bear the expenses incurred in connection with the filing of any such registration statements.
70
Underwriting Agreement
The underwriters were entitled
to a cash underwriting discount of 0.75% of the gross proceeds of the Initial Public Offering, or $517,500, which was paid upon the closing
of the Initial Public Offering. Additionally, the underwriters are entitled to a deferred underwriting discount of 3.00% of the gross
proceeds of the Initial Public Offering, or $2,070,000, payable upon the closing of an initial Business Combination from the amounts
held in the trust account, as well as 120,750 representative shares with the fair value of $77,280 issued to the underwriters in connection
with closing of the Initial Public Offering.
The deferred fee will become
payable to the underwriter from the amounts held in the trust account solely in the event that the Company completes an initial Business
Combination, subject to the terms of the underwriting agreement.
Common Stock Subject to Possible Redemption
We account for our common
stock subject to possible redemption in accordance with the guidance in ASC Topic 480 “ Distinguishing Liabilities from Equity. ”
Shares of common stock subject to mandatory redemption (if any) are classified as liability instruments and are measured at fair value.
Shares of conditionally redeemable common stock (including common stock that feature redemption rights that are either within the control
of the holder or subject to redemption upon the occurrence of uncertain events not solely within our control) are classified as temporary
equity. At all other times, shares of common stock are classified as stockholders’ equity. Our common stock features certain redemption
rights that are considered to be outside of our control and subject to the occurrence of uncertain future events. Accordingly, as of
December 31, 2025, 6,900,000 shares of common stock subject to possible redemption are presented as temporary equity, outside of the
stockholders’ equity section of our balance sheet.
Net Income Per Common Share
We comply with accounting
and disclosure requirements of FASB ASC Topic 260, “Earnings Per Share.” The Company has two classes of shares, which are
referred to as redeemable common stock and non-redeemable common stock. Income and losses are shared pro rata between the two classes
of shares. Net income per common share is calculated by dividing the net income by the weighted average shares of common stock outstanding
for the respective period.
We have not considered the
effect of the warrants sold in the initial public offering and the concurrent private placement to purchase an aggregate of 7,165,000
warrants in the calculation of diluted earnings per share, since their inclusion would be anti-dilutive under the treasury stock method.
As a result, diluted earnings per common share are the same as basic earnings per common share for the period.
ITEM 7A. QUANTITATIVE AND
QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Pursuant to Item 305(e)
of Regulation S-K (§ 229.305(e)), the Company is not required to provide the information required by this Item as it is a “ smaller
reporting company, ” as defined by Rule 229.10(f)(1).
71
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.