UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
(MARK
ONE)
☒ QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarter ended March 31, 2026
☐ TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from to
Commission
file number: 001-42417
CO2
ENERGY TRANSITION CORP.
(Exact
Name of Registrant as Specified in Its Charter)
Delaware 87-2950691
(State or other jurisdiction of
incorporation or organization) (I.R.S. Employer
Identification No.)
1334
Brittmoore Rd , Suite 190
Houston ,
Texas 77043
(Address
of principal executive offices)
(346)
250-5000
(Issuer’s
telephone number)
Securities
registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock NOEM The Nasdaq Stock Market LLC
Warrants NOEMW The Nasdaq Stock Market LLC
Rights NOEMR The Nasdaq Stock Market LLC
Units NOEMU The Nasdaq Stock Market LLC
Check
whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or
for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements
for the past 90 days. Yes ☒ No ☐
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files). Yes ☒ No ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company or an emerging growth company. See definitions of “large accelerated filer”, “accelerated filer”, “smaller
reporting company”, and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐ Accelerated filer ☐
Non-accelerated filer ☒ Smaller reporting company ☒
Emerging growth company ☒
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☒ No ☐
As of May 14, 2026, there were 9,585,750 shares of common stock, $0.0001
par value, issued and outstanding.
CO2
ENERGY TRANSITION CORP.
FORM
10-Q FOR THE QUARTER ENDED MARCH 31, 2026
TABLE
OF CONTENTS
Page
Part I. Financial Information
1
Item 1. Condensed Interim Financial Statements
1
Condensed Balance Sheets as of March 31, 2026 (Unaudited) and December 31, 2025
1
Condensed Statements of Operations for the Three Months Ended March 31, 2026 and 2025 (Unaudited)
2
Condensed Statements of Changes in Stockholders’ Deficit for the Three Months Ended March 31, 2026 and 2025 (Unaudited)
3
Condensed Statements of Cash Flows for the Three Months Ended March 31, 2026 and 2025 (Unaudited)
4
Notes to Condensed Financial Statements (Unaudited)
5
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
21
Item 3. Quantitative and Qualitative Disclosures About Market Risk
29
Item 4. Controls and Procedures
29
Part II. Other Information
30
Item 1. Legal Proceedings
30
Item 1A. Risk Factors
30
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
30
Item 3. Defaults Upon Senior Securities
30
Item 4. Mine Safety Disclosures
31
Item 5. Other Information
3 1
Item 6. Exhibits
31
Part III. Signatures
32
i
PART
I - FINANCIAL INFORMATION
Item
1. Condensed Interim Financial Statements.
CO2
ENERGY TRANSITION CORP.
CONDENSED
BALANCE SHEETS
March 31,
2026
December 31,
2025
(Unaudited)
ASSETS
Current assets
Cash
$ 26,108
$ 287,601
Prepaid income tax
46,906
—
Prepaid expenses
138,916
95,333
Total Current Assets
211,930
382,934
Investments held in Trust Account
71,871,061
72,113,895
TOTAL ASSETS
$ 72,082,991
$ 72,496,829
LIABILITIES, COMMON STOCK SUBJECT TO POSSIBLE REDEMPTION AND STOCKHOLDERS’ DEFICIT
Current liabilities
Accounts payable and accrued expenses
$ 70,381
$ 142,278
Accrued offering costs
—
75,000
Income tax payable
—
576,103
Working Capital Note – related party
11,730
11,730
Total Current Liabilities
82,111
805,111
Deferred underwriting fee
2,070,000
2,070,000
TOTAL LIABILITIES
2,152,111
2,875,111
Common Stock Subject to Possible Redemption (Note 7)
Common stock subject to possible redemption, 6,900,000 shares issued and outstanding at redemption value of $ 10.42 and $ 10.35 per share as of March 31, 2026 and December 31, 2025, respectively
71,888,383
71,410,223
STOCKHOLDERS’ DEFICIT
Preferred stock, $ 0.0001 par value; 1,000,000 shares authorized; none issued or outstanding at March 31, 2026 and December 31, 2025
—
—
Common stock, $ 0.0001 par value; 40,000,000 shares authorized; 2,685,750 shares issued and outstanding at March 31, 2026 and December 31, 2025, respectively (excluding 6,900,000 shares subject to possible redemption)
269
269
Additional paid-in capital
—
—
Accumulated deficit
( 1,957,772 )
( 1,788,774 )
Total Stockholders’ Deficit
( 1,957,503 )
( 1,788,505 )
TOTAL LIABILITIES, COMMON STOCK SUBJECT TO POSSIBLE REDEMPTION AND STOCKHOLDERS’ DEFICIT
$ 72,082,991
$ 72,496,829
The
accompanying notes are an integral part of these unaudited condensed financial statements.
1
CO2
ENERGY TRANSITION CORP.
CONDENSED
STATEMENTS OF OPERATIONS
(UNAUDITED)
For the Three Months Ended
March 31,
2026
2025
General and administrative costs
$ 196,729
$ 170,720
Loss from operations
( 196,729 )
( 170,720 )
Other income (expense):
Interest expense
—
( 2,625 )
Interest earned on investments held in Trust Account
632,154
725,763
Total other income, net
632,154
723,138
Income before provision for income taxes
435,425
552,418
Provision for income taxes
( 126,263 )
( 146,016 )
Net income
$ 309,162
$ 406,402
Basic weighted average shares outstanding, common stock subject to possible redemption
6,900,000
6,900,000
Basic and diluted net income per share, common stock subject to possible redemption
$ 0.03
$ 0.04
Basic weighted average shares outstanding, non-redeemable common stock
2,685,750
2,685,750
Basic and diluted net income per share, non-redeemable common stock
$ 0.03
$ 0.04
The
accompanying notes are an integral part of these unaudited condensed financial statements.
2
CO2
ENERGY TRANSITION CORP.
CONDENSED
STATEMENTS OF CHANGES IN STOCKHOLDERS’ DEFICIT
(UNAUDITED)
FOR
THE THREE MONTHS ENDED MARCH 31, 2026
Common Stock
Additional
Paid-in
Accumulated
Total
Stockholders’
Shares
Amount
Capital
Deficit
Deficit
Balance – January 1, 2026
2,685,750
$ 269
$ —
$ ( 1,788,774 )
$ ( 1,788,505 )
Accretion for common stock to redemption amount
—
—
—
( 478,160 )
( 478,160 )
Net income
—
—
—
309,162
309,162
Balance – March 31, 2026 (unaudited)
2,685,750
$ 269
$ —
$ ( 1,957,772 )
$ ( 1,957,503 )
FOR
THE THREE MONTHS ENDED MARCH 31, 2025
Additional
Total
Common Stock
Paid-in
Accumulated
Stockholder’s
Shares
Amount
Capital
Deficit
Deficit
Balance – January 1, 2025
2,685,750
$ 269
$ —
$ ( 1,264,170 )
$ ( 1,263,901 )
Accretion for common stock to redemption amount
—
—
—
( 611,303 )
( 611,303 )
Net income
—
—
—
406,402
406,402
Balance – March 31, 2025 (unaudited)
2,685,750
$ 269
$ —
$ ( 1,469,071 )
$ ( 1,468,802 )
The
accompanying notes are an integral part of these unaudited condensed financial statements.
3
CO2
ENERGY TRANSITION CORP.
CONDENSED
STATEMENTS OF CASH FLOWS
(UNAUDITED)
For the Three Months Ended
March 31,
2026
2025
Cash Flows from Operating Activities:
Net income
$ 309,162
$ 406,402
Adjustments to reconcile net income to net cash used in operating activities:
Interest earned on investments held in Trust Account
( 632,154 )
( 725,763 )
Changes in operating assets and liabilities:
Prepaid expenses
( 43,583 )
( 33,831 )
Accounts payable and accrued expenses
( 146,897 )
( 130,167 )
Prepaid income tax
( 46,906 )
—
Income tax payable
( 576,103 )
146,016
Net cash used in operating activities
( 1,136,481 )
( 337,343 )
Cash Flows from Investing Activities:
Cash withdrawn from Trust Account for income and franchise taxes
874,988
15,683
Net cash provided by investing activities
874,988
15,683
Net Change in Cash
( 261,493 )
( 321,660 )
Cash – Beginning of period
287,601
953,069
Cash – End of period
$ 26,108
$ 631,409
Supplemental Cash Flow Information
Cash paid for income taxes
$ 749,272
$ —
The
accompanying notes are an integral part of these unaudited condensed financial statements.
4
CO2
ENERGY TRANSITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(Unaudited)
NOTE
1. DESCRIPTION OF ORGANIZATION, BUSINESS OPERATIONS AND GOING CONCERN
CO2
Energy Transition Corp. (the “Company”) was incorporated in Delaware on September 30, 2021 . The Company was formed for
the purpose of effecting a merger, capital stock exchange, asset acquisition, stock purchase, reorganization or similar business combination
with one or more businesses (the “Business Combination”). The Company is not limited to a particular industry or sector for
purposes of consummating a Business Combination. While the Company may pursue an initial Business Combination target in any industry
or geographic location, the Company intends to focus its search for a target business in the transitional energy sector. 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.
As
of March 31, 2026, the Company had not commenced any operations. All activity for the period from September 30, 2021 (inception)
through March 31, 2026, relates to the Company’s formation, the initial public offering (the “Initial Public Offering”),
which is described below and identifying a target company for a Business Combination. The Company will not generate any operating revenues
until after the completion of its initial Business Combination, at the earliest. The Company generates non-operating income in the form
of interest income from the proceeds derived from the Initial Public Offering.
The registration statement
for the Company’s Initial Public Offering was declared effective on November 12, 2024. On November 22, 2024, the Company consummated
the Initial Public Offering of 6,900,000 units, with each unit consisting of one share of common stock, one redeemable warrant, and one
right (the “Units” and, with respect to the shares of common stock included in the Units offered, the “Public Shares”),
which includes 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 which is described in Note 3. Each warrant entitles the holder thereof to purchase one share
of common stock at a price of $ 11.50 per share, subject to adjustment as provided herein and each eight rights entitle the holder thereof
to receive one share of common stock at the closing of a Business Combination.
Simultaneously with the closing
of the Initial Public Offering, the Company consummated the sale of 265,000 units (the “Private Units”) at a price of $ 10.00
per Private Unit in a private placement to the Company’s sponsor, CO2 Energy Transition, LLC (the “Sponsor”), generating
gross proceeds of $ 2,650,000 , which is described in Note 4. Each Private Unit consists of one share of common stock, one redeemable warrant,
and one right with respect to the shares of common stock. Each warrant entitles the holder thereof to purchase one share of common stock
at a price of $ 11.50 per share, subject to adjustment and each eight rights entitle the holder thereof to receive one share of common
stock at the closing of a Business Combination.
Transaction costs amounted
to $ 3,423,710 , consisting of $ 517,500 of cash underwriting discount, $ 2,070,000 of deferred underwriting fees, $ 77,280 fair value of Representative
Shares (as defined in Note 8), and $ 758,930 of other offering costs.
On
November 22, 2024, in connection with the closing of the Initial Public Offering, 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 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,
as well as 120,750 representative shares with the fair value of $ 77,280 issued to the underwriters in connection with the closing of
the Initial Public Offering.
5
CO2
ENERGY TRANSITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(Unaudited)
There
is no assurance that the Company will be able to complete a Business Combination successfully. The Company must complete one or more
initial Business Combinations with one or more operating businesses or assets with a fair market value equal to at least 80 % of the net
assets held in the Trust Account (as defined below) (excluding any deferred underwriting discounts). The Company will only complete a
Business Combination if the post-transaction company owns or acquires 50 % or more of the outstanding voting securities of the target
or otherwise acquires a controlling interest in the target business sufficient for it not to be required to register as an investment
company under the Investment Company Act of 1940, as amended (the “Investment Company Act”).
Following
the closing of the Initial Public Offering, on November 22, 2024, an amount of $ 69,000,000 ($ 10.00 per Unit) from the net proceeds of
the sale of the Units in the Initial Public Offering and the sale of the Private Units was placed in a trust account (“Trust Account”),
located in the United States and invested only in U.S. government securities, within the meaning set forth in Section 2(a)(16) of
the Investment Company Act, with a maturity of 185 days or less or in any open-ended investment company that holds itself out as
a money market fund selected by the Company meeting certain conditions of Rule 2a-7 of the Investment Company Act, as determined
by the Company, until the earlier of (i) the completion of a Business Combination, and (ii) the distribution of the funds held
in the Trust Account, as described below.
The
Company will provide the holders of the outstanding Public Shares (the “Public Stockholders”) with the opportunity to redeem
all or a portion of their Public Shares upon the completion of a Business Combination either (i) in connection with a stockholder
meeting called to approve the Business Combination or (ii) by means of a tender offer. The decision as to whether the Company will
seek stockholder approval of a Business Combination or conduct a tender offer will be made by the Company. The Public Stockholders 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 Public
Share, plus any pro rata interest then in the Trust Account, net of taxes payable). There will be no redemption rights upon the completion
of a Business Combination with respect to the Company’s warrants.
The
Company will only proceed with a Business Combination if the Company seeks stockholder approval, and a majority of the shares voted are
voted in favor of the Business Combination. If a stockholder vote is not required by applicable law or stock exchange listing requirements
and the Company does not decide to hold a stockholder vote for business or other reasons, the Company will, pursuant to its Amended and
Restated Certificate of Incorporation (the “Certificate of Incorporation”), conduct the redemptions pursuant to the tender
offer rules of the U.S. Securities and Exchange Commission (“SEC”) and file tender offer documents with the SEC prior
to completing a Business Combination.
If,
however, stockholder approval of the transaction is required by applicable law or stock exchange listing requirements, or the Company
decides to obtain stockholder approval for business or other reasons, the Company will offer to redeem shares in conjunction with a proxy
solicitation pursuant to the proxy rules and not pursuant to the tender offer rules. If the Company seeks stockholder approval in connection
with a Business Combination, the holders of the Company’s shares prior to the Initial Public Offering (the “Initial Stockholders”)
have agreed to vote its Founder Shares (as defined in Note 5) and any Public Shares purchased during or after the Initial Public Offering
in favor of approving a Business Combination. Additionally, each Public Stockholder may elect to redeem their Public Shares without voting,
and if they do vote, irrespective of whether they vote for or against the proposed transaction.
6
CO2
ENERGY TRANSITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(Unaudited)
Notwithstanding
the foregoing, if the Company seeks stockholder approval of a Business Combination and it does not conduct redemptions pursuant to the
tender offer rules, the Certificate of Incorporation will provide that a Public Stockholder, together with any affiliate of such stockholder
or any other person with whom such stockholder is acting in concert or as a “group” (as defined under Section 13 of
the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), will be restricted from redeeming
its shares with respect to more than an aggregate of 15 % of the Public Shares, without the prior consent of the Company.
The Initial Stockholders have agreed (a) to waive their redemption
rights with respect to the Founder Shares and Public Shares held by them in connection with the completion of a Business Combination,
(b) to waive their liquidation rights with respect to the Founder Shares if the Company fails to complete a Business Combination
within 18 months (or up to 24 months in certain circumstances, discussed below) from the closing of the Initial Public Offering,
and (c) not to propose an amendment to the Certificate of Incorporation (i) to modify the substance or timing of the Company’s
obligation to allow redemptions in connection with a Business Combination or to redeem 100 % of its Public Shares if the Company does not
complete a Business Combination within the Combination Period (as defined below) or (ii) with respect to any other provision relating
to stockholders’ rights or pre-business combination activity, unless the Company provides the Public Stockholders with the opportunity
to redeem their Public Shares in conjunction with any such amendment. However, if the Sponsor acquires Public Shares in or after the Initial
Public Offering, such Public Shares will be entitled to liquidating distributions from the Trust Account if the Company fails to complete
a Business Combination within the Combination Period. If the Board of Directors anticipates that the Company may not be able to consummate
an initial Business Combination by May 22, 2026, the Board of Directors, by resolution, may extend the period of time to consummate an
initial Business Combination up to six times, each by an additional one month (for a total of up to 24 months to complete a Business Combination).
In order to extend the time available for the Company to consummate an initial Business Combination, the sponsor or its affiliates or
designees must deposit into the Trust Account $ 229,700 ($ 0.0333 per share) on or prior to the date of the applicable deadline, for each
one-month extension.
The
Company will have until 18 months (or up to 24 months if the Company extends the period of time to consummate a Business Combination)
from the closing of the Initial Public Offering to complete a Business Combination (the “Combination Period”). If the Company
has not completed 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 not more than ten business days thereafter, redeem
the Public Shares, at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account, including
interest earned on the funds held in the Trust Account and not previously released to pay taxes (less up to $ 100,000 of interest to pay
dissolution expenses), divided by the number of then outstanding Public Shares, which redemption will completely extinguish Public Stockholders’
rights as stockholders (including the right to receive further liquidating distributions, if any), and (iii) as promptly as reasonably
possible following such redemption, subject to the approval of the Company’s remaining stockholders and the Company’s board
of directors, dissolve and liquidate, subject in each case to the Company’s obligations under Delaware law to provide for claims
of creditors and the requirements of other applicable law. There will be no redemption rights or liquidating distributions with respect
to the Company’s warrants, which will expire worthless if the Company fails to complete a Business Combination within the Combination
Period.
The
Initial Stockholders have agreed to waive their liquidation rights with respect to the Founder Shares and shares of common stock part
of, and issuable in connection with, the Private Placement Units, if the Company fails to complete a Business Combination within the
Combination Period. However, if the Initial Stockholders acquire Public Shares in or after the Initial Public Offering, such Public Shares
will be entitled to liquidating distributions from the Trust Account if the Company fails to complete a Business Combination within the
Combination Period.
As of January 16, 2025, the holders of the Units issued in the Company’s
Initial Public Offering have the right to elect to separately trade the Public Shares and the Public Warrants (as defined in Note 3) and
Public Rights included in the Units. No fractional Public Rights will be issued upon separation of the Units and only whole Public Rights
will trade. The Public Shares, Public Warrants and Public Rights that are separated will trade on the Nasdaq Global Market (“Nasdaq”)
under the symbols “NOEM”, “NOEMW” and “NOEMR,” respectively. Those Units not separated will continue
to trade on the Nasdaq under the symbol “NOEMU.”
7
CO2
ENERGY TRANSITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(Unaudited)
Risks
and Uncertainties
The United States and global markets have experienced, and may continue
to experience, significant volatility and disruption as a result of geopolitical instability, including the ongoing Russia-Ukraine conflict,
an escalation of the ongoing Israel-Hamas conflict and broader instability in the Middle East, rising tensions and periodic confrontations
between the United States and Iran, including related conflicts in the region, as well as other existing or emerging geopolitical tensions.
In response to the Russia-Ukraine conflict, the North Atlantic Treaty Organization has deployed additional military forces to eastern
Europe, and the United States, the United Kingdom, the European Union and other countries have imposed extensive sanctions and other restrictive
measures against Russia, Belarus and related individuals and entities, including restrictions on certain financial institutions and access
to global payment systems. In addition, the United States has imposed, and may continue to impose, sanctions and other measures targeting
Iran in connection with regional security concerns, nuclear development activities and related actions, which may contribute to further
instability in global energy and financial markets. Certain countries, including the United States, have also provided, and may continue
to provide, military aid or other assistance to Ukraine and to Israel, which may further increase geopolitical tensions among a number
of nations.
These
conflicts and related developments have heightened global security concerns and have contributed to, and may continue to contribute to,
significant volatility in commodity prices (including energy), inflationary pressures, disruptions to global trade routes and supply
chains, instability and reduced liquidity in credit and capital markets, heightened interest rates, increased cyberattacks (including
state-sponsored or retaliatory cyber activity) and a decrease in willingness of investors to embrace risk. In addition, current and future
sanctions, export controls, foreign investment restrictions and other regulatory actions could increase compliance costs, limit business
operations or financing alternatives, or adversely affect the ability of companies to engage in cross-border transactions.
Although
the duration, scope and ultimate impact of these conflicts and related geopolitical developments are highly uncertain and difficult to
predict, any escalation, continuation or expansion of these or other geopolitical events could adversely affect global economic conditions
and financial markets. Any of these factors, or other negative impacts on the global economy, capital markets or geopolitical conditions,
could materially and adversely affect the Company’s ability to identify, negotiate and consummate an initial Business Combination,
including by limiting the availability of financing, reducing the number of attractive target businesses, increasing transaction costs,
delaying transaction timelines or adversely affecting the operations, valuation or prospects of any target business with which the Company
may ultimately consummate, or seek to consummate, an initial Business Combination.
Liquidity,
Capital Resources and Going Concern
As of March 31, 2026,
the Company had $ 26,108 in cash and a working capital surplus of $ 129,819 . The Company’s liquidity needs through March
31, 2026, have been satisfied through proceeds from the consummation of the Initial Public Offering on November 22, 2024, as well as
the issuance of the $ 1,500,000 promissory note to the Sponsor on April 15, 2025, which was dated March 31, 2025, and borrowings
thereunder. The Company withdrew $ 874,988 and $ 79,891 for payment of income and franchise taxes for the three months ended March 31,
2026 and 2025, respectively.
In
addition, if the Company is unable to complete a Business Combination by May 22, 2026, unless extended further for up to 6 months, then
the Company will cease all operations except for the purpose of liquidating. The Company cannot be assured that its plans to consummate
an initial Business Combination will be successful.
8
CO2
ENERGY TRANSITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(Unaudited)
In connection with the Company’s assessment of going concern
considerations in accordance with Accounting Standards Codification (“ASC”) 205-40, “Going Concern,” Management
has determined that the potential liquidity shortfall and the mandatory liquidation raise substantial doubt about the Company’s
ability to continue as a going concern. These unaudited condensed financial statements do not include any adjustments relating to the
recovery of the recorded assets or the classification of the liabilities that might be necessary should the Company be required to liquidate
after May 22, 2026.
NOTE
2. SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying unaudited condensed financial statements have been prepared in accordance with accounting principles generally accepted
in the United States of America (“GAAP”) for interim financial information and in accordance with the instructions to Form
10-Q and Article 8 of Regulation S-X of the SEC. Certain information or footnote disclosures normally included in the unaudited condensed
financial statements prepared in accordance with GAAP have been condensed or omitted, pursuant to the rules and regulations of the SEC
for interim financial reporting. Accordingly, they do not include all the information and footnotes necessary for a complete presentation
of financial position, results of operations, or cash flows. In the opinion of management, the accompanying unaudited condensed financial
statements include all adjustments, consisting of a normal recurring nature, which are necessary for a fair presentation of the financial
position, operating results and cash flows for the periods presented.
The
accompanying unaudited condensed financial statements should be read in conjunction with the Company’s December 31, 2025 Annual
Report on Form 10-K as filed with the SEC on March 16, 2026. The interim results for the three months ended March 31, 2026 and 2025,
are not necessarily indicative of the results to be expected for the year ending December 31, 2026, or for any future periods.
Emerging
Growth Company
The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act of 1933, as amended (the “Securities
Act”), as modified by the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”), and it may take advantage of
certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth companies
including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley
Act of 2002, 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 stockholder 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 Securities
Exchange Act of 1934, as amended) are required to comply with the new or revised financial accounting standards. The JOBS Act provides
that a company can elect to opt out of the extended transition period and comply with the requirements that apply to non-emerging growth
companies but any such election to opt out is irrevocable. The Company has elected not to opt out of such extended transition period which
means that when a standard is issued or revised and it has different application dates for public or private companies, the Company, as
an emerging growth company, can adopt the new or revised standard at the time private companies adopt the new or revised standard. This
may make comparison of the 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.
9
CO2
ENERGY TRANSITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(Unaudited)
Use
of Estimates
The
preparation of unaudited condensed financial statements in conformity with GAAP requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the unaudited
condensed financial statements and the reported amounts of 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 unaudited condensed 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.
As of March 31, 2026 and December 31, 2025, the Company had $ 26,108 and $ 287,601 in cash, respectively, and no cash equivalents.
Investments
in Trust Account
As of March 31, 2026 and December 31, 2025, the assets held in the
Trust Account were held in money market funds which are invested primarily in U.S. government securities. The Company accounts for its
investments as trading securities under ASC 320, “Investments—Debt and Equity Securities”, where securities are presented
at fair value on the condensed balance sheets. Gains and losses resulting from the change in fair value of investments held in the Trust
Account are included in interest earned on investments held in Trust Account in the unaudited condensed statements of operations.
Concentration
of Credit Risk
Financial
instruments that potentially subject the Company to concentrations of credit risk consist of a cash account in a financial institution,
which, at times, may exceed the Federal Deposit Insurance Corporation coverage limit of $ 250,000 . Any loss incurred or a lack of access
to such funds could have a significant adverse impact on the Company’s financial condition, results of operations, and cash flows.
10
CO2
ENERGY TRANSITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(Unaudited)
Offering
Costs
The Company complies with the requirements of the ASC 340-10-S99 and
SEC Staff Accounting Bulletin Topic 5A, “Expenses of Offering”. Offering costs consist principally of professional and
registration fees that are related to the Initial Public Offering. 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 Units between
common stock, warrants, and rights, using the residual method by allocating Initial Public Offering proceeds first to the assigned value
of the warrants and rights and then to the common stock. Offering costs allocated to Public Shares were charged to temporary equity, and
offering costs allocated to Public Rights, Public Warrants and Private Units were charged to stockholders’ deficit, as Public Rights
and Private Rights and Warrants (as defined in Note 4) after management’s evaluation, were accounted for under equity treatment.
Fair
Value of Financial Instruments
Except for the Investments held in Trust Account, as described in Note
9, 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 condensed balance sheets, primarily due
to its short-term nature.
Income
Taxes
The Company follows the
asset and liability method of accounting for income taxes under ASC 740, “Income Taxes.” Deferred tax assets and
liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statements
carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured
using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be
recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the
period that included the enactment date. Valuation allowances are established, when necessary, to reduce deferred tax assets to the
amount expected to be realized. The Company accounts for income taxes under ASC 740, “Income Taxes” (“ASC
740”). ASC 740 requires the recognition of deferred tax assets and liabilities for both the expected impact of differences
between the financial statements and tax basis of assets and liabilities and for the expected future tax benefit to be derived from
tax loss and tax credit carry forwards. ASC 740 additionally requires a valuation allowance to be established when it is more likely
than not that all or a portion of deferred tax assets will not be realized. As of March 31, 2026 and December 31, 2025, the Company
had a full valuation allowance against the deferred tax assets related primarily to formation and operation expenses, which are not
deductible for tax purposes.
ASC 740 also clarifies the
accounting for uncertainty in income taxes recognized in a company’s financial statements and prescribes a recognition threshold
and measurement process for financial statements recognition and measurement of a tax position 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.
ASC 740 also provides guidance on derecognition, classification, interest and penalties, accounting in interim period, disclosure and
transition.
The Company’s effective
tax rate was 29.0 % and 26.43 % for the three months ended March 31, 2026 and 2025, respectively. The effective tax rate differs from the
statutory tax rate of 21 % due to the valuation allowance on the deferred tax assets.
The
Company recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense. There were no unrecognized
tax benefits and no amounts accrued for interest and penalties as of March 31, 2026 and December 31, 2025. The Company is currently not
aware of any issues under review that could result in significant payments, accruals or material deviation from its position.
11
CO2
ENERGY TRANSITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(Unaudited)
The
Company has identified the United States as its only “major” tax jurisdiction. The Company may be subject to potential examination
by federal and state taxing authorities in the areas of income taxes. These potential examinations may include questioning the timing
and amount of deductions, the nexus of income among various tax jurisdictions and compliance with federal and state tax laws. The Company’s
management does not expect that the total amount of unrecognized tax benefits will materially change over the next twelve months.
Net
Income per Common Stock Share
The
Company complies with accounting and disclosure requirements of FASB ASC Topic 260, “Earnings Per Share.” The Company has
two classes of shares outstanding, 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.
The calculation of diluted net income does not consider the effect
of the warrants underlying the Units sold in the Initial Public Offering (including the consummation of the over-allotment) and the private
placement warrants to purchase an aggregate of 7,165,000 shares of common stock in the calculation of diluted income per share, because
their exercise is contingent upon future events. As a result, diluted net income per share is the same as basic net income per share for
the three months ended March 31, 2026 and 2025. Accretion associated with the redeemable Class A common stock is excluded from earnings
per share as the redemption value approximates fair value.
The
following table reflects the calculation of basic and diluted net income per common stock share:
For the Three Months Ended March 31,
2026
2025
Redeemable
Non-redeemable
Redeemable
Non-redeemable
Basic and diluted net income per common stock share
Numerator:
Allocation of net income
$ 222,541
$ 86,621
$ 292,536
$ 113,866
Denominator:
Basic and diluted weighted average common stock outstanding
6,900,000
2,685,750
6,900,000
2,685,750
Basic and diluted net income per common stock share
$ 0.03
$ 0.03
$ 0.04
$ 0.04
Derivative
Financial Instruments
The
Company accounts for derivative financial instruments in accordance with ASC 815, “Derivatives and Hedging”. For derivative
financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value upon issuance
and remeasured at each reporting date, with changes in the fair value reported in the unaudited condensed statements of operations. The
classification of derivative financial instruments is evaluated at the end of each reporting period. There were no derivative financial
instruments as of March 31, 2026 and December 31, 2025.
Warrant
and Right Instruments
The Company accounted for the Public Warrants and Private Warrants
and Public Rights and Private Rights issued in connection with the Initial Public Offering and the private placement in accordance with
the guidance contained in FASB ASC Topic 815, “Derivatives and Hedging”. Accordingly, the Company evaluated and classified
the warrant and right instruments under equity treatment.
12
CO2
ENERGY TRANSITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(Unaudited)
Common
Stock 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 stockholder 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 Public Shares sold as part of the Units in the Initial Public Offering
were issued with other freestanding instruments (i.e., Public Warrants and Public Rights) and as such, the initial carrying value of
Public Shares classified as temporary equity are the allocated proceeds determined in accordance with ASC 470-20. The Company recognizes
changes in redemption value immediately as it occurs 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, at March 31, 2026 and December 31, 2025, common
stock subject to possible redemption is presented at redemption value as temporary equity, outside of the stockholders’ deficit
section of the Company’s condensed balance sheets, respectively. At March 31, 2026 and December 31, 2025, the common stock subject
to possible redemption reflected in the condensed balance sheets is reconciled in the following table:
Common stock subject to possible redemption, December 31, 2024
$ 69,233,258
Plus:
Remeasurement of carrying value to redemption value
2,176,965
Common stock subject to possible redemption, December 31, 2025
$ 71,410,223
Plus:
Accretion of carrying value to redemption value
478,160
Common stock subject to possible redemption, March 31, 2026
$ 71,888,383
Recent
Accounting Standards
Management
does not believe that any recently issued, but not yet effective, accounting pronouncements, if currently adopted, would have a material
effect on the Company’s unaudited condensed financial statements.
NOTE
3. INITIAL PUBLIC OFFERING
In
the Initial Public Offering which closed on November 22, 2024, the Company sold 6,900,000 Units, at a purchase price of $ 10.00 per Unit,
which includes the full exercise by the underwriters of their over-allotment option in the amount of 900,000 Units. Each Unit consists
of one share of common stock, one right (“Public Right”) and one redeemable warrant (“Public Warrant”). Each
Public Right entitles the holder thereof to receive one-eighth (1/8) of one share of common stock upon the consummation of a Business
Combination (see Note 7). Each Public Warrant entitles the holder to purchase one share of common stock at an exercise price of $ 11.50
per share (see Note 7).
NOTE
4. PRIVATE PLACEMENT
Simultaneously
with the closing of the Initial Public Offering, the Sponsor purchased an aggregate of 265,000 Private Units at a price of $ 10.00 per
Private Unit, for an aggregate purchase price of $ 2,650,000 in a private placement. Each Private Unit consists of one Private Share,
one right (“Private Right”) and one redeemable warrant (“Private Warrant”). Each Private Right entitles the holder
thereof to receive one-eighth (1/8) of one share of common stock upon the consummation of a Business Combination (see Note 7). Each whole
Private Warrant is exercisable for one share of common stock at a price of $ 11.50 per share, subject to adjustment (see Note 7). The
proceeds from the sale of the Private Units were added to the net proceeds from the Initial Public Offering held in the Trust Account.
If the Company does not complete a Business Combination within the Combination Period, the proceeds from the sale of the Private Units
held in the Trust Account will be used to fund the redemption of the Public Shares (subject to the requirements of applicable law) and
the Private Units and all underlying securities will expire worthless.
13
CO2
ENERGY TRANSITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(Unaudited)
NOTE
5. RELATED PARTIES
Founder
Shares
On
January 13, 2022, the Sponsor entered into a subscription agreement and paid $ 25,000 to cover certain offering costs of the Company
in consideration for 3,593,750 shares of common stock (the “Founder Shares”). In connection with a reduction in the planned
size of the Initial Public Offering, the Sponsor amended and restated the subscription agreement on October 10, 2022 to provide
for a subscription of 2,300,000 shares of common stock. On December 28, 2022, in connection with a change in the terms of the offering,
the Sponsor further amended and restated the subscription agreement to provide for a subscription of 3,066,667 shares of common stock.
On December 1, 2023, the Sponsor further amended and restated the subscription agreement to provide for a subscription of 2,300,000
shares of common stock. All shares have been retrospectively presented so that the total Founder Shares issued total 2,300,000 shares
of common stock. The Founder Shares included an aggregate of up to 300,000 shares subject to forfeiture to the extent that the underwriters’
over-allotment was not exercised in full, so that the number of Founder Shares would equal, on an as-converted basis, approximately 25 %
of the Company’s issued and outstanding common stock after the Initial Public Offering (assuming the Sponsor did not purchase any
Public Shares in the Initial Public Offering). At the closing of the Initial Public Offering on November 22, 2024, the underwriters exercised
their over-allotment option in full. As such, the 300,000 Founder Shares are no longer subject to forfeiture.
The
Initial Stockholders have agreed, subject to limited exceptions, not to transfer, assign or sell any of the Founder Shares until the
earlier to occur of (A) one year after the completion of a Business Combination and (B) subsequent to a Business Combination,
(x) if the last reported sale price of the common stock equals or exceeds $ 12.00 per share (as adjusted for stock splits, stock
capitalizations, reorganizations, recapitalizations and the like) for any 20 trading days within any 30 -trading day period
commencing at least 150 days after a Business Combination, or (y) the date on which the Company completes a liquidation, merger,
capital stock exchange or other similar transaction that results in all of the Public Stockholders having the right to exchange their
shares of common stock for cash, securities or other property.
Promissory
Note — Related Party
On
January 8, 2022, the Sponsor issued an unsecured promissory note to the Company (the “Promissory Note”), pursuant to
which the Company could borrow up to an aggregate principal amount of $ 400,000 . On February 15, 2023, the Company amended the Promissory
Note’s principal amount from $ 400,000 to $ 450,000 . On April 20, 2024, the Company further amended the Promissory Note’s
principal amount from $ 450,000 to $ 800,000 . The Promissory Note was non-interest bearing and payable on the earlier of (i) December 31,
2025, or (ii) the consummation of the Initial Public Offering. As of March 31, 2026 and December 31, 2025, there was $ 0 outstanding
under the Promissory Note. On November 22, 2024, upon the closing of the Initial Public Offering, the Company repaid the note and borrowings
with the exception of $ 11,730 , which was rolled into the Working Capital Note issued by the Company on April 15, 2025, as described below.
Working
Capital Loans
In
order to finance transaction costs in connection with a Business Combination, the Sponsor or an affiliate of the Sponsor, or certain
of the Company’s officers and directors may, but are not obligated to, loan the Company funds as may be required (“Working
Capital Loans”). If the Company completes a Business Combination, the Company would repay the Working Capital Loans out of the
proceeds of the Trust Account released to the Company. Otherwise, the Working Capital Loans would be repaid only out of funds held outside
the Trust Account. 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. Except for the foregoing, the terms of such Working Capital Loans, if any, have not been determined and no written agreements
exist with respect to such loans. The Working Capital Loans would either be repaid upon consummation of a Business Combination, without
interest, or, at the lender’s discretion, up to $ 1,500,000 of such Working Capital Loans may be convertible into units at a price
of $ 10.00 per unit. The units would be identical to the Private Placement Units. As of March 31, 2026 and December 31, 2025, no such
Working Capital Loans were outstanding.
14
CO2
ENERGY TRANSITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(Unaudited)
On April 15, 2025, the Company
entered into a convertible promissory note dated March 31, 2025 (the “Working Capital Note”) with its Sponsor. Pursuant to
the Working Capital Note, the Company may request, and in the sole discretion of the Sponsor, the Sponsor may loan the Company, drawdowns
of up to an aggregate of $ 1,500,000 in principal 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
Business Combination; or (ii) the date that the winding up of the Company is effective, 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. The Working Capital Note Units will be identical
to the Private Units issued to the Sponsor at the time of the Company’s Initial Public Offering.
As of March 31, 2026 and December 31, 2025, $ 11,730 was outstanding
under the Working Capital Note.
Administrative
Services Agreement
The Company entered into an agreement, commencing on November 12, 2024
through the earlier of consummation of the initial Business Combination and the Company’s liquidation, to pay the Sponsor $ 10,000
per month for office space, utilities, secretarial support and other administrative and consulting services. For the three months ended
March 31, 2026, the Company had incurred and paid $ 30,000 of administrative services fees. For the three months ended March 31, 2025,
the Company had incurred and paid $ 30,000 of administrative services fees. The administrative services fees are included in general and
administrative costs in the Company’s unaudited condensed statements of operations.
NOTE
6. COMMITMENTS AND CONTINGENCIES
Registration
Rights
The
holders of the Founder Shares, Private Placement Units and any units that may be issued upon conversion of the Working Capital Note
(and any common stock issuable upon the exercise of the Private Placement Units and Working Capital Note Units) have rights to require
the Company to register any of the securities held by them for resale under the Securities Act pursuant to a registration and stockholder
rights agreement signed on the effective date of the Initial Public Offering. These holders are entitled to make up to three demands,
excluding short form registration demands, that the Company register such securities for sale under the Securities Act. In addition,
these holders have “piggyback” registration rights to include their securities in other registration statements filed by
the Company. The registration rights agreement does not contain liquidated damages or other cash settlement provisions resulting from
delays in registering the Company’s securities. The Company will bear the expenses incurred in connection with the filing of any
such registration statements.
15
CO2
ENERGY TRANSITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(Unaudited)
Underwriting
Agreement
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. 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 the closing of the Initial Public Offering.
NOTE
7. STOCKHOLDERS’ DEFICIT
Preferred
Stock — The Company is authorized to issue 1,000,000 shares of preferred stock with a par value of $ 0.0001 per share with
such designation, rights and preferences as may be determined from time to time by the Company’s board of directors. As of March
31, 2026 and December 31, 2025, there were no shares of preferred stock issued and outstanding.
Common
Stock — The Company is authorized to issue 40,000,000 shares of common stock with a par value of $ 0.0001 per
share. Holders of common stock are entitled to one vote for each share. As of March 31, 2026 and December 31, 2025, 2,685,750 shares
of common stock are issued and outstanding respectively, excluding 6,900,000 shares of common stock subject to possible redemption.
Rights — Each holder of a right will receive one-eighth (1/8) of one share
of common stock upon consummation of a Business Combination, even if the holder of such right redeemed all shares held by it in connection
with a Business Combination. No fractional shares will be issued upon exchange of the rights. No additional consideration will be required
to be paid by a holder of rights in order to receive its additional shares upon consummation of a Business Combination as the consideration
related thereto has been included in the Unit purchase price paid for by investors in the Initial Public Offering. If the Company enters
into a definitive agreement for a Business Combination in which the Company will not be the surviving entity, the definitive agreement
will provide for the holders of rights to receive the same per share consideration the holders of the common stock will receive in the
transaction on an as-converted into common stock basis and each holder of a right will be required to affirmatively convert its rights
in order to receive one-eighth (1/8) of one share underlying each right (without paying additional consideration). The shares issuable
upon exchange of the rights will be freely tradable (except to the extent held by affiliates of the Company).
As of March 31, 2026 and December 31, 2025, there were 6,900,000 rights
related to the Initial Public Offering and 265,000 rights related to Private Units outstanding.
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 rights will not receive any of such funds with respect to their rights, nor will they receive any distribution
from the Company’s assets held outside of the Trust Account with respect to such rights, and the rights will expire worthless.
Further, there are no contractual penalties for failure to deliver securities to the holders of the rights upon consummation of a Business
Combination. Additionally, in no event will the Company be required to net cash settle the rights. Accordingly, the rights may expire
worthless.
Warrants — The
Public Warrants will become exercisable on the later of (a) 30 days after the completion of a Business Combination and (b) 12 months
from the closing of the Initial Public Offering. The Public Warrants will expire five years from the completion of a Business Combination
or earlier upon redemption or liquidation.
16
CO2
ENERGY TRANSITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(Unaudited)
No
warrants will be exercisable for cash unless the Company has an effective and current registration statement covering the common stock
issuable upon exercise of the warrants and a current prospectus relating to such common stock. Notwithstanding the foregoing, if a registration
statement covering the common stock issuable upon exercise of the Public Warrants is not effective within 60 business days following
the consummation of a Business Combination, warrant holders may, until such time as there is an effective registration statement and
during any period when the Company shall have failed to maintain an effective registration statement, exercise warrants on a cashless
basis pursuant to the exemption provided by Section 3(a)(9) of the Securities Act, provided that such exemption is available.
Once
the Public Warrants become exercisable, the Company may redeem the Public Warrants for redemption:
●
in whole and
not in part;
● at a price of $ 0.01 per Public Warrant;
● upon not less than 30 days ’ prior written notice of redemption to each warrant holder;
● if, and only if, the reported last sale price of the common stock equals or exceeds $ 18.00 per share (as adjusted for stock splits, stock dividends, reorganizations and recapitalizations), for any 20 trading days within a 30 -trading day period commencing after the warrants become exercisable and ending on the third business day prior to the notice of redemption to warrant holders; and
●
if, and only
if, there is a current registration statement in effect with respect to the common stock underlying such warrants.
If
the Company calls the Public Warrants for redemption, management will have the option to require all holders that wish to exercise the
Public Warrants to do so on a “cashless basis,” as described in the warrant agreement. The exercise price and number of shares
of common stock issuable upon exercise of the Public Warrants may be adjusted in certain circumstances including in the event of a share
dividend, extraordinary dividend or recapitalization, reorganization, merger or consolidation. However, except as described below, the
Public Warrants will not be adjusted for issuances of common stock at a price below its exercise price. Additionally, in no event will
the Company be required to net cash settle the Public Rights or Public 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 Public Warrants will not receive
any of such funds with respect to their Public Warrants, nor will they receive any distribution from the Company’s assets held
outside of the Trust Account with respect to such Public Warrants. Accordingly, the Public Rights and Public Warrants may expire worthless.
In
addition, if (x) the Company issues additional common stock or equity-linked securities for capital raising purposes in connection
with the closing of a Business Combination at an issue price or effective issue price of less than $ 9.20 per share of common stock (with
such issue price or effective issue price to be determined in good faith by the Company’s board of directors, and in the case of
any such issuance to the Sponsor or its affiliates, without taking into account any Founder Shares held by the Sponsor 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, and interest thereon, available for the funding of a Business Combination on the
date of the completion of a Business Combination (net of redemptions), and (z) the volume weighted average trading price of the
Company’s common stock during the 20 trading day period starting on the trading day prior to the day on which the Company consummates
a Business Combination (such price, the “Market Value”) is below $ 9.20 per share, the exercise price of the Public Warrants
will be adjusted (to the nearest cent) to be equal to 115 % of the greater of the Market Value or the Newly Issued Price, and the $ 18.00
per share redemption trigger price described above will be adjusted (to the nearest cent) to be equal to 180 % of the greater of the Market
Value or the Newly Issued Price.
17
CO2
ENERGY TRANSITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(Unaudited)
The
Private Warrants are identical to the Public Warrants underlying the Units sold in the Initial Public Offering, except that the Private
Warrants and the common stock issuable upon the exercise of the Private Warrants will not be transferable, assignable or salable until
30 days after the completion of a Business Combination, subject to certain limited exceptions.
As
of March 31, 2026 and December 31, 2025, there were 6,900,000 Public Warrants and 265,000 Private Warrants outstanding.
NOTE
8. REPRESENTATIVE SHARES
Simultaneously
with the closing of the Initial Public Offering on November 22, 2024, the Company issued Kingswood Capital Partners LLC, the representative
of the underwriters (“Kingswood”), 120,750 shares of common stock (the “Representative Shares”). The Company
estimated the value of the Representative Shares to be $ 77,280 . Kingswood has agreed not to transfer, assign or sell any such shares
until the completion of the initial Business Combination. In addition, Kingswood has agreed (i) to waive its redemption rights with respect
to such shares in connection with the completion of an initial Business Combination and (ii) to waive its rights to liquidating distributions
from the Trust Account with respect to such shares if the Company fails to complete an initial Business Combination within the Combination
Period.
The Representative Shares have been deemed compensation by Financial
Industry Regulatory Authority (“FINRA”) and are therefore subject to a lock-up for a period of 180 days immediately following
the effective date of the Initial Public Offering pursuant to Rule 5110(e)(1) of FINRA’s NASD Conduct Rules. Pursuant to FINRA Rule
5110(e)(1), these securities may not be sold, transferred, assigned, pledged or hypothecated or the subject of any hedging, short sale,
derivative, put or call transaction that would result in the economic disposition of the securities by any person for a period of 180
days immediately following the effective date of the Initial Public Offering, nor may they be sold, transferred, assigned, pledged or
hypothecated for a period of 180 days immediately following the effective date of the Initial Public Offering except to any underwriter
and selected dealer participating in the Initial Public Offering and their bona fide officers or partners, registered persons or affiliates
or as otherwise permitted under Rule 5110(e)(2), and only if any such transferee agrees to the foregoing lock-up restrictions.
18
CO2
ENERGY TRANSITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(Unaudited)
NOTE
9. FAIR VALUE MEASUREMENTS
ASC 820,
“Fair Value Measurement,” defines fair value as the amount that would be received to sell an asset or paid to transfer a
liability in an orderly transaction between market participants. Fair value measurements are classified on a three-tier hierarchy as
follows:
●
Level 1
— defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets;
●
Level 2
— defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such
as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that
are not active; and
●
Level 3
— defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its
own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value
drivers are unobservable.
The
following table presents information about the Company’s assets that are measured at fair value on a recurring basis at March 31,
2026 and December 31, 2025, indicating the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:
Description
Level
March 31, 2026
December 31,
2025
Assets:
Investments held in Trust Account
1
$ 71,871,061
$ 72,113,895
As
of March 31, 2026 and December 31, 2025, the assets held in the Trust Account were held in money market funds which are invested primarily
in U.S. government securities.
19
CO2
ENERGY TRANSITION CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(Unaudited)
NOTE
10. SEGMENT INFORMATION
ASC Topic 280, “Segment Reporting,” establishes standards
for companies to report in their financial statements information about operating segments, products, services, geographic areas, and
major customers. Operating segments are defined as components of an enterprise for which separate financial information is available
that is regularly evaluated by the Company’s chief operating decision maker (“CODM”), or group, in deciding how to allocate
resources and assess performance.
The
Company’s CODM has been identified as its Chief Financial Officer , who reviews the operating results for the Company as a whole
to make decisions about allocating resources and assessing financial performance. Accordingly, management has determined that the Company
only has one reportable operating segment.
The
CODM assesses performance for the single segment and decides how to allocate resources based on net income or loss that also is reported
on the unaudited condensed statements of operations as net income or loss. The measure of segment assets is reported on the condensed
balance sheets as total assets. When evaluating the Company’s performance and making key decisions regarding resource allocation,
the CODM reviews several key metrics, which include the following:
For the Three Months Ended
March 31,
2026
2025
General and administrative costs
$ ( 196,729 )
$ ( 170,720 )
Interest earned on investments held in Trust Account
$ 632,154
$ 725,763
March 31, 2026
December 31,
2025
Cash
$ 26,108
$ 287,601
Investments held in Trust Account
$ 71,871,061
$ 72,113,895
The CODM reviews interest
earned on the Trust Account to measure and monitor stockholders’ value and determine the most effective strategy of investment
with the Trust Account funds while maintaining compliance with the trust agreement. General and administrative expenses are reviewed
and monitored by the CODM to manage and forecast cash to ensure enough capital is available to complete a Business Combination within
the Business Combination period. The CODM also reviews general and administrative costs to manage, maintain and enforce all contractual
agreements to ensure costs are aligned with all agreements and budget. General and administrative costs, as reported on the unaudited
condensed statements of operations, are the significant segment expenses provided to the CODM on a regular basis. All other segment items
included in net income or loss are reported on the unaudited condensed statements of operations and described within their respective
disclosures.
NOTE
11. SUBSEQUENT EVENTS
The
Company evaluated subsequent events and transactions that occurred after the condensed balance sheet date up to the date that the unaudited
condensed financial statements were issued. Based upon this review, the Company did not identify any subsequent events that would have
required adjustment or disclosure in the unaudited condensed financial statements.
20
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
General
Information
This
information should be read in conjunction with the interim unaudited condensed financial statements and the notes thereto included in
this Quarterly Report on Form 10-Q.
Certain
capitalized terms used below and otherwise defined below, have the meanings given to such terms in the footnotes to our unaudited condensed
financial statements included above under “ Part I – Financial Information ” – “ Item 1. Financial
Statements ”.
Our
logo and some of our trademarks and tradenames are used in this Report. This Report also includes trademarks, tradenames and service
marks that are the property of others. Solely for convenience, trademarks, tradenames and service marks referred to in this Report may
appear without the ®, ™ and SM symbols. References to our trademarks, tradenames and service marks are not intended to indicate
in any way that we will not assert to the fullest extent under applicable law our rights or the rights of the applicable licensors if
any, nor that respective owners to other intellectual property rights will not assert, to the fullest extent under applicable law, their
rights thereto. We do not intend the use or display of other companies’ trademarks and trade names to imply a relationship with,
or endorsement or sponsorship of us by, any other companies.
The
market data and certain other statistical information used throughout this Report are based on independent industry publications, reports
by market research firms or other independent sources that we believe to be reliable sources. Industry publications and third-party research,
surveys and studies generally indicate that their information has been obtained from sources believed to be reliable, although they do
not guarantee the accuracy or completeness of such information. We are responsible for all of the disclosures contained in this Report,
and we believe these industry publications and third-party research, surveys and studies are reliable. While we are not aware of any
misstatements regarding any third-party information presented in this Report, their estimates, in particular, as they relate to projections,
involve numerous assumptions, are subject to risks and uncertainties, and are subject to change based on various factors, including those
discussed under, and incorporated by reference in, the section entitled “ Risk Factors ” of this Report. These and other
factors could cause our future performance to differ materially from our assumptions and estimates. Some market and other data included
herein, as well as the data of competitors as they relate to CO2 Energy Transition Corp., is also based on our good faith estimates.
Unless
the context requires otherwise, references to the “Company,” “we,” “us,” “our,” and “CO2
Energy”, refer specifically to CO2 Energy Transition Corp. References to our “management” or our “management
team” refer to our officers and directors, and references to the “Sponsor” refer to CO2 Energy Transition, LLC.
In
addition, unless the context otherwise requires and for the purposes of this report only:
●
“Exchange
Act” refers to the Securities Exchange Act of 1934, as amended;
●
“SEC”
or the “Commission” refers to the United States Securities and Exchange Commission; and
●
“Securities
Act” refers to the Securities Act of 1933, as amended.
Special
Note Regarding Forward-Looking Statements
This
Quarterly Report includes “forward-looking statements” that are not historical facts and involve risks and uncertainties
that could cause actual results to differ materially from those expected and projected. All statements, other than statements of historical
fact included in this Form 10-Q including, without limitation, statements in this “Management’s Discussion and Analysis of
Financial Condition and Results of Operations” regarding the completion of the initial Business Combination, the Company’s
financial position, business strategy and the plans and objectives of management for future operations, are forward-looking statements.
Words such as “expect,” “believe,” “anticipate,” “intend,” “estimate,” “seek”
and variations and similar words and expressions are intended to identify such forward-looking statements. Such forward-looking statements
relate to future events or future performance, but reflect management’s current beliefs, based on information currently available.
A number of factors could cause actual events, performance or results to differ materially from the events, performance and results discussed
in the forward-looking statements, including that:
●
we are a recently
formed company with no operating history and no revenues;
●
our ability to continue
as a “going concern”;
21
●
we may not be able to complete
our initial Business Combination within the prescribed time frame (including any extensions which are available), and our sponsor
may not have, or be able to raise, sufficient funding to make any extension payments to the trust account required to extend the
time frame we have to complete our initial Business Combination;
●
stockholders have no rights
or interests in funds from the Trust Account, except under certain limited circumstances;
●
our stockholders
may be held liable for claims by third parties against us;
●
if third parties bring
claims against us, the proceeds held in the Trust Account could be reduced and the per-share redemption amount received by stockholders
may be less than $10.00 per share;
●
subsequent to completion
of our initial Business Combination, we may be required to take write-downs or write-offs, restructuring and impairment or other
charges;
●
conflicts of interest of
our sponsor, officers and directors;
●
we may have a limited ability
to assess the management of a prospective target business;
●
our public stockholders
may not be afforded an opportunity to vote on our proposed Business Combination;
●
the absence
of a redemption threshold may make it possible for us to complete a Business Combination with which a substantial majority of our
stockholders do not agree;
●
we may redeem unexpired
warrants prior to their exercise at a time that is disadvantageous to holders;
●
we
may amend the terms of the public warrants in a manner that may be adverse to holders of public warrants with the required approval
of the holders of the then outstanding public warrants;
●
our
competitors have advantages over us in seeking Business Combinations;
●
we
may be unable to obtain additional financing;
●
our
warrants may have an adverse effect on the market price of our common stock;
●
we
may issue additional equity and/or debt securities to complete our initial Business Combination;
●
our
sponsor controls a substantial interest in us;
●
if
we seek stockholder approval of our initial Business Combination, our sponsor, who controls a substantial interest in us, has agreed
to vote in favor of such initial Business Combination, regardless of how our public stockholders vote;
●
the
ability of our public stockholders to redeem their shares for cash may make our financial condition unattractive to potential Business
Combination targets, may not allow us to complete the most desirable Business Combination or optimize our capital structure, and
will increase the probability that our initial Business Combination would be unsuccessful;
22
●
lack
of protections normally afforded to investors of blank check companies;
●
Nasdaq
may delist our securities from trading on its exchange;
●
we
have not registered the shares of common stock issuable upon exercise of the warrants sold as part of the units in our initial public
offering, and such registration may not be in place when an investor desires to exercise such warrants;
●
shares
being redeemed and warrants becoming worthless;
●
events
which may result in the per-share amount held in our Trust Account dropping below $10.00 per public share;
●
our
directors may decide not to enforce the indemnification obligations of our sponsor;
●
if,
before distributing the proceeds in the Trust Account to our public stockholders, we file a bankruptcy petition or an involuntary
bankruptcy petition is filed against us that is not dismissed, the claims of creditors in such proceeding may have priority over
the claims of our stockholders and the per-share amount that would otherwise be received by our stockholders in connection with our
liquidation may be reduced;
●
because
we are not limited to a particular industry or any specific target businesses with which to pursue our initial Business Combination,
you will be unable to ascertain the merits or risks of any particular target business’s operations;
●
we
may seek acquisition opportunities in companies that may be outside of our management’s areas of expertise;
●
if
we effect our initial Business Combination with a company with operations or opportunities outside of the United States, we would
be subject to a variety of additional risks that may negatively impact our operations; and
●
changes
in laws or regulations, or a failure to comply with any laws and regulations, tax consequences to Business Combinations may adversely
affect our business, investments and results of operations.
For
information identifying important factors that could cause actual results to differ materially from those anticipated in the forward-looking
statements, please refer to the Risk Factors section of the Company’s Annual Report on Form 10-K filed with the U.S. Securities
and Exchange Commission on March 16, 2026. The Company’s securities filings can be accessed on the EDGAR section of the SEC’s
website at www.sec.gov. Except as expressly required by applicable securities law, the Company disclaims any intention or obligation
to update or revise any forward-looking statements whether as a result of new information, future events or otherwise.
23
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.
As discussed in greater detail
above, if we are unable to complete a Business Combination by May 22, 2026, unless such date is extended (as discussed below), 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.
If the Board of Directors
anticipates that the Company may not be able to consummate an initial business combination by May 22, 2026 (which is currently the case),
the Board of Directors, by resolution, may extend the period of time to consummate an initial Business Combination up to six times, each
by an additional one month (for a total of up to 24 months to complete a Business Combination), in order to extend the time available
for the Company to consummate an initial Business Combination. In such case, our sponsor or its affiliates or designees must deposit into
the trust account $229,700 ($0.0333 per share) on or prior to the date of the applicable deadline, for each one-month extension.
As of the date of this filing, the Board of Directors currently anticipates
extending the period of time to consummate an initial Business Combination for one month, and the Company plans to pay an extension fee
of approximately $229,700 that is due on May 22, 2026 for such one month extension. Such funds are expected to be borrowed from CO2 Energy
Transition, LLC, the Sponsor, pursuant to a to-be entered into loan agreement.
Liquidity,
Capital Resources and Going Concern
As
of March 31, 2026, the Company had $26,108 in cash and a working capital surplus of $129,819.
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 three months ended March 31, 2026, cash used in operating activities was $1,136,481. Net income of $309,162 was impacted by interest
earned on marketable securities held in the trust account of $632,154, and changes in operating assets and liabilities used $813,489
of cash.
For
the three months ended March 31, 2025, cash used in operating activities was $337,343. Net income of $406,402 was impacted by interest
earned on marketable securities held in the trust account of $725,763, and changes in operating assets and liabilities provided $17,982
of cash.
24
For
the three months ended March 31, 2026, cash provided by investing activities was $874,988, representing cash interest withdrawn from
the Trust Account to pay taxes.
For
the three months ended March 31, 2025, cash provided by investing activities was $15,683, representing cash interest withdrawn from the
Trust Account to pay taxes.
For
the three months ended March 31, 2026 and 2025, no cash was used in financing activities.
As
of March 31, 2026, we had investments of $71,871,061 held in the trust account. Through March 31, 2026, we have withdrawn $954,879 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 March 31, 2026, we had cash of $26,108. 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.
25
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 March 31, 2026. 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 March 31, 2026, 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 three months ended March 31, 2026, we had net income of $309,162, which consists of interest income on investments held in the trust
account of $632,154, offset by operating costs of $196,729, and provision for income taxes of $126,263.
For
the three months ended March 31, 2025, we had net income of $406,402, which consists of interest income on investments held in the trust
account of $725,763, offset by operating costs of $170,720, provision for income taxes of $146,016, and interest expense of $2,625.
26
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 unaudited condensed 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 and Policies
The
preparation of unaudited condensed 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 unaudited condensed 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 unaudited
condensed 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 March 31, 2026, we
did not have any critical accounting estimates to be disclosed.
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 (deficit). 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 March 31, 2026 and December 31, 2025, 6,900,000 shares of common stock subject to possible redemption are presented as temporary
equity, outside of the stockholders’ deficit section of our condensed balance sheets.
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.
27
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 unaudited condensed 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 unaudited condensed 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.
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.
28
Item
3. 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).
Item
4. Controls and Procedures
Evaluation
of Disclosure Controls and Procedures
Under
the supervision and with the participation of our management, including our Chief Executive Officer and our Chief Financial Officer (our
principal executive officer and principal accounting/financial officer), Mr. Brady Rodgers and Mr. Harold R. DeMoss III, respectively,
we conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in
Rules 13a-15(e) and 15d-15(e) under the Exchange Act, as of the end of the period covered by this Quarterly Report. Our disclosure controls
and procedures are designed to ensure that information required to be disclosed in the reports we file or submit under the Exchange Act
is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules
and forms, and that such information is accumulated and communicated to our management, including the Chief Executive Officer and Chief
Financial Officer, to allow timely decisions regarding required disclosures. Based on this evaluation, our Chief Executive Officer and
our Chief Financial Officer concluded that as of March 31, 2026, the design and operation of our disclosure controls and procedures were
effective.
Limitations
on Effectiveness of Controls and Procedures and Internal Control over Financial Reporting
In
designing and evaluating the disclosure controls and procedures and internal control over financial reporting, management recognizes
that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired
control objectives. In addition, the design of disclosure controls and procedures and internal control over financial reporting must
reflect the fact that there are resource constraints and that management is required to apply judgment in evaluating the benefits of
possible controls and procedures relative to their costs.
Changes
in Internal Control over Financial Reporting
There
was no change in our internal control over financial reporting that occurred during the fiscal quarter ended March 31, 2026 that has
materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
29
PART
II - OTHER INFORMATION
Item
1. Legal Proceedings
None
Item
1A. Risk Factors
The
significant factors known to us that could materially adversely affect our business, financial condition, or operating results are described
in the Annual Report on Form 10-K for the year ended December 31, 2025, which was filed with the Securities and Exchange Commission on
March 16, 2026. Any of these factors could result in a significant or material adverse effect on our results of operations or financial
condition. Additional risk factors not presently known to us or that we currently deem immaterial may also impair our business or results
of operations. As of the date of this Quarterly Report on Form 10-Q, there have been no material changes from the risk factors previously
disclosed in our Annual Report on Form 10-K, which are incorporated by reference herein.
Item
2. Unregistered Sales of Equity Securities and Use of Proceeds.
Recent
Sales of Unregistered Securities
There
have been no sales of unregistered securities during the quarter ended March 31, 2026, and for the period from October 1, 2025 to the
filing date of this Report, which have not previously been disclosed in a Current Report on Form 8-K.
Purchases
of equity securities by the issuer and affiliated purchasers
None.
Item
3. Defaults Upon Senior Securities
None
30
Item
4. Mine Safety Disclosures
None
Item
5. Other Information
(c)
Rule 10b5-1 Trading Plans . Our directors and executive officers may from time to time enter into plans or other arrangements for
the purchase or sale of our shares that are intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) or may represent
a non-Rule 10b5-1 trading arrangement under the Exchange Act. During the quarter ended March 31, 2026, none of the Company’s directors
or officers (as defined in Rule 16a-1(f)) adopted or terminated any contract, instruction or written plan for the purchase or sale of
Company securities that was intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) or any “non-Rule 10b5-1 trading
arrangement.”
Item
6. Exhibits
The
following exhibits are filed as part of, or incorporated by reference into, this Quarterly Report on Form 10-Q.
No.
Description
of Exhibit
31.1*
Certification of Principal Executive Officer Pursuant to Securities Exchange Act Rules 13a-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), 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
101.INS*
Inline XBRL Instance Document
101.SCH*
Inline XBRL Taxonomy Extension
Schema Document
101.CAL*
Inline XBRL Taxonomy Extension
Calculation Linkbase Document
101.DEF*
Inline XBRL Taxonomy Extension
Definition Linkbase Document
101.LAB*
Inline XBRL Taxonomy Extension
Labels Linkbase Document
101.PRE*
Inline XBRL Taxonomy Extension
Presentation Linkbase Document
104
Inline XBRL for the cover
page of this Quarterly Report on Form 10-Q, included in the Exhibit 101 Inline XBRL Document Set*
*
Filed herewith.
**
Furnished herewith.
31
SIGNATURES
In
accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned,
thereunto duly authorized.
CO2
ENERGY TRANSITION CORP.
Date: May 14, 2026
By:
/s/
Brady Rodgers
Name:
Brady Rodgers
Title:
Chief Executive Officer
(Principal Executive Officer)
Date: May 14, 2026
By:
/s/
Harold R. DeMoss, III
Name:
Harold R. DeMoss, III
Title:
Chief Financial Officer
(Principal Financial and
Accounting Officer)
32
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.