UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2025
or
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission File Number: 001-42391
Newbury Street II Acquisition Corp
(Exact name of registrant as specified in its charter)
Cayman Islands 98-1797287
(State or other jurisdiction of
incorporation or organization) (I.R.S. Employer
Identification No.)
121 High Street , Floor 3
Boston , Massachusetts 02110
02110
(Address of principal executive offices) (Zip Code)
(617) 334-2805
(Registrant’s telephone number, including
area code)
Not Applicable
(Former name, former address and former fiscal
year, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Units, each consisting of one Class A Ordinary Share and one-half of one redeemable Warrant NTWOU The Nasdaq Stock Market LLC
Class A Ordinary Shares, par value $0.0001 per share NTWO The Nasdaq Stock Market LLC
Warrants, each whole Warrant exercisable for one Class A Ordinary Share at an exercise price of $11.50 NTWOW The Nasdaq Stock Market LLC
Indicate by check mark whether the registrant
(1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the
preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject
to such filing requirements for the past 90 days. Yes ☒
No ☐
Indicate by check mark whether the registrant
has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405
of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant
is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company.
See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,”
and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐ Accelerated filer ☐
Non-accelerated filer ☒ Smaller reporting company ☒
Emerging growth company ☒
If an emerging growth company, indicate by check
mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant
is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☒ No ☐
As of August 13, 2025, there were 17,998,375 Class
A Ordinary Shares, par value $0.0001 per share, and 6,118,000 Class B Ordinary Shares, par value $0.0001 per share, of the registrant
issued and outstanding.
NEWBURY STREET II ACQUISITION CORP
FORM 10-Q FOR THE QUARTERLY PERIOD ENDED JUNE
30, 2025
TABLE OF CONTENTS
Page
PART I - FINANCIAL INFORMATION
1
Item 1.
Financial Statements.
1
Condensed Balance Sheets as of June 30, 2025 (Unaudited) and December 31, 2024
1
Condensed Statements of Operations for the Three and Six Months Ended June 30, 2025 and for the Period from June 18, 2024 (Inception) Through June 30, 2024 (Unaudited)
2
Condensed Statements of Changes in Shareholders’ Equity (Deficit) for the Three and Six Months Ended June 30, 2025 and for the Period from June 18, 2024 (Inception) Through June 30, 2024 (Unaudited)
3
Condensed Statements of Cash Flows for the Six Months Ended June 30, 2025 and for the Period from June 18, 2024 (Inception) Through June 30, 2024 (Unaudited)
4
Notes to Condensed Financial Statements (Unaudited)
5
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations.
20
Item 3.
Quantitative and Qualitative Disclosures About Market Risk.
24
Item 4.
Controls and Procedures.
24
PART II – OTHER INFORMATION
25
Item 1.
Legal Proceedings.
25
Item 1A.
Risk Factors.
25
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds.
25
Item 3.
Defaults Upon Senior Securities.
25
Item 4.
Mine Safety Disclosures.
25
Item 5.
Other Information.
26
Item 6.
Exhibits.
26
SIGNATURES
27
i
Unless otherwise stated in
this Report (as defined below), or the context otherwise requires, references to:
●
“2024 Annual Report” are to our Annual Report on Form 10-K for the fiscal year ended December 31, 2024, as filed with the SEC (as defined below) on March 31, 2025;
●
“Administrative Support Agreement” are to the Administrative Support Agreement, dated October 31, 2024, which we entered into with an affiliate of our Sponsor (as defined below);
●
“Amended and Restated Articles” are to our Amended and Restated Memorandum and Articles of Association, as amended and restated, and currently in effect;
●
“Audit Committee” are to the Audit Committee of our Board of Directors (as defined below);
●
“ASC 280” are to the FASB (as defined below) Accounting Standards Codification Topic 280, “Segment Reporting”;
●
“ASU 2023-07” are to the FASB Accounting Standards Update Topic 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures”;
●
“BTIG” are to BTIG, LLC, the underwriter of the Initial Public
Offering (as defined below);
●
“Board of Directors” or “Board” are to our board of directors;
●
“Business Combination” are to a merger, capital share exchange, asset acquisition, share purchase, reorganization or similar business combination with one or more businesses;
●
“Certifying Officers” are to our Chief Executive Officer and Chief Financial Officer, together;
●
“Class A Ordinary Shares” are to our Class A ordinary shares, par value $0.0001 per share;
●
“Class B Ordinary Shares” are to our Class B ordinary shares, par value $0.0001 per share;
●
“CODM” are to the chief operating decision maker;
●
“Combination Period” are to the 24-month period, from the closing of the Initial Public Offering to November 4, 2026, that we have to consummate an initial Business Combination; provided that the Combination Period may be extended pursuant to an amendment to the Amended and Restated Articles and consistent with applicable laws, regulations and stock exchange rules;
●
“Company,” “our,” “we,” or “us” are to Newbury Street II Acquisition Corp, a Cayman Islands exempted company;
●
“Deferred Fee” are to the additional fee of 3.5% of the gross
proceeds of the Initial Public Offering to which the underwriter of the Initial Public Offering is entitled that is payable only upon
our completion of the initial Business Combination;
●
“Exchange Act” are to the Securities Exchange Act of 1934, as amended;
●
“FASB” are to the Financial Accounting Standards Board;
●
“Founder Shares” are to the Class B Ordinary Shares initially purchased by our Sponsor prior to the Initial Public Offering and the Class A Ordinary Shares that will be issued (i) upon the automatic conversion of the Class B Ordinary Shares at the time of our initial Business Combination or (ii) at the option of the holders thereof, as described herein (for the avoidance of doubt, such Class A Ordinary Shares will not be “Public Shares”);
ii
●
“GAAP” are to the accounting principles generally accepted in the United States of America;
●
“Initial Public Offering” or “IPO” are to the initial public offering that we consummated on November 4, 2024;
●
“Initial Shareholders” are to holders of our Ordinary Shares prior to our Initial Public Offering;
●
“Investment Company Act” are to the Investment Company Act of 1940, as amended;
●
“IPO Promissory Note” are to that certain unsecured promissory note in the principal amount of up to $300,000 issued to our Sponsor on June 4, 2024;
●
“IPO Registration Statement” are to the Registration Statement on Form S-1 initially filed with the SEC on August 9, 2024, as amended, and declared effective on October 31, 2024 (File No. 333- 281456);
●
“Letter Agreement” are to the Letter Agreement, dated October 31, 2024, which we entered into with our Sponsor and our directors and officers;
●
“Management” or our “Management Team” are to our executive officers and directors;
●
“Nasdaq” are to The Nasdaq Stock Market LLC;
●
“Nasdaq 36-Month Requirement” are to the requirement pursuant to the Nasdaq Rules (as defined below) that a SPAC (as defined below) must complete one or more Business Combinations within 36 months following the effectiveness of its initial public offering registration statement;
●
“Nasdaq Rules” are to the continued listing rules of Nasdaq, as they exist as of the date of this Report;
●
“New Directors” are to Anthony James Vinciquerra and William Zachre Wyatt, the new directors on our Board of Directors;
●
“Option Units” are to the 2,250,000 units of our Company that
were purchased by the underwriter of the Initial Public Offering pursuant to the full exercise of the Over-Allotment Option (as defined
below);
●
“Ordinary Shares” are to the Class A Ordinary Shares and the Class B Ordinary Shares, together;
●
“Over-Allotment Option” are to the 45-day option that the underwriter
of the Initial Public Offering had to purchase up to an additional 2,250,000 Option Units to cover over-allotments, if any, pursuant to
the Underwriting Agreement (as defined below), which was fully exercised;
●
“Private Placement” are to the private placement of Private Placement Units (as defined below) that occurred simultaneously with the closing of our Initial Public Offering pursuant to the Private Placement Units Purchase Agreements (as defined below);
●
“Private Placement Shares” are to the Class A Ordinary Shares included within the Private Placement Units purchased by our Sponsor and BTIG in the Private Placement;
●
“Private Placement Units” are to the units of our Company issued to our Sponsor and BTIG in the Private Placement;
●
“Private Placement Warrants” are to the warrants included within the Private Placement Units purchased by our Sponsor and BTIG in the Private Placement;
iii
●
“Private Placement Units Purchase Agreements” are to the (i) Private Placement Units Purchase Agreement, dated October 31, 2024, which we entered into with our Sponsor and (ii) the Private Placement Units Purchase Agreement, dated October 31, 2024, which we entered into with BTIG, together;
●
“Public Shareholders” are to the holders of our Public Shares, including our Initial Shareholders and Management Team to the extent our Initial Shareholders and/or the members of our Management Team purchase Public Shares, provided that each Initial Shareholders’ and member of our Management Team’s status as a “Public Shareholder” will only exist with respect to such Public Shares;
●
“Public Shares” are to the Class A Ordinary Shares sold as part of the Public Units (as defined below) in our Initial Public Offering (whether they were purchased in our Initial Public Offering or thereafter in the open market);
●
“Public Units” are to the units sold in our Initial Public Offering, which consist of one Public Share and one-half of one Public Warrant (as defined below);
●
“Public Warrants” are to the redeemable warrants sold as part of the Public Units in our Initial Public Offering (whether they were subscribed for in our Initial Public Offering or purchased in the open market);
●
“Report” are to this Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2025;
●
“Representative Shares” are to 100,000 Class A Ordinary Shares purchased by BTIG in connection with the Initial Public Offering for a purchase price of $100, or $0.001 per share;
●
“SEC” are to the U.S. Securities and Exchange Commission;
●
“Securities Act” are to the Securities Act of 1933, as amended;
●
“SPAC” are to a special purpose acquisition company;
●
“Sponsor” are to Newbury Street II Acquisition Sponsor LLC, a Delaware limited liability company;
●
“Trust Account” are to the U.S.-based trust account in which an amount of $173,362,500 from the net proceeds of the sale of the Public Units in the Initial Public Offering and the Private Placement Units in the Private Placement was placed following the closing of the Initial Public Offering;
●
“Underwriting Agreement” are to the Underwriting Agreement,
dated October 31, 2024, which we entered into with BTIG, as the underwriter in the Initial Public Offering;
●
“Units” are to the Private Placement Units and the Public Units, together;
●
“Warrants” are to the Private Placement Warrants and the Public Warrants, together; and
●
“Working Capital Loans” are to funds that, in order to provide working capital or finance transaction costs in connection with a Business Combination, the Sponsor or an affiliate of the Sponsor or certain of our directors and officers may, but are not obligated to, loan us.
iv
PART I – FINANCIAL INFORMATION
Item 1. Financial Statements.
NEWBURY STREET II ACQUISITION CORP
CONDENSED BALANCE SHEETS
June 30,
2025
December 31,
2024
Unaudited
Assets
Current Assets
Cash
$ 1,065,294
$ 1,237,201
Due from Sponsor
25,000
25,000
Prepaid expenses
108,279
185,085
Total Current Assets
1,198,573
1,447,286
Long-term prepaid insurance
34,667
86,667
Cash and securities held in Trust Account
178,247,654
174,580,335
Total Assets
$ 179,480,894
$ 176,114,288
LIABILITIES, CLASS A ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION, AND SHAREHOLDERS’ DEFICIT
Current Liabilities
Accounts payable and accrued expenses
$ 109,824
$ 38,679
Accrued offering costs
25,000
100,264
Total Current Liabilities
134,824
138,943
Deferred underwriting fee
6,037,500
6,037,500
Total Liabilities
6,172,324
6,176,443
Commitments and Contingencies (Note 6)
Class A Ordinary Shares subject to possible redemption 17,250,000 shares issued and outstanding, at redemption value of $ 10.33 per share as of June 30, 2025 and $ 10.12 as of December 31, 2024
178,247,654
174,580,335
Shareholders’ Deficit
Preference shares, $ 0.0001 par value; 5,000,000 shares authorized; none issued or outstanding
—
—
Class A Ordinary Shares, $ 0.0001 par value; 500,000,000 shares authorized; 748,375 shares issued and outstanding (excluding 17,250,000 shares subject to possible redemption) as of June 30, 2025 and December 31, 2024
75
75
Class B Ordinary Shares, $ 0.0001 par value; 50,000,000 shares authorized; 6,118,000 shares issued and outstanding as of June 30, 2025 and December 31, 2024
612
612
Additional paid-in capital
—
—
Accumulated deficit
( 4,939,771 )
( 4,643,177 )
Total Shareholders’ Deficit
( 4,939,084 )
( 4,642,490 )
TOTAL LIABILITIES, CLASS A ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION, AND SHAREHOLDERS’ DEFICIT
$ 179,480,894
$ 176,114,288
The accompanying notes are an integral part of
these unaudited condensed financial statements.
1
NEWBURY STREET II ACQUISITION CORP
CONDENSED STATEMENTS OF OPERATIONS
FOR THE THREE AND SIX MONTHS ENDED JUNE 30,
2025, AND FOR THE PERIOD FROM JUNE 18, 2024
(INCEPTION) THROUGH JUNE 30, 2024
(UNAUDITED)
Three Months
Ended
June 30,
2025
Six Months
Ended
June 30,
2025
For the
Period from
June 18,
2024
(inception)
through
June 30,
2024
Operating costs
$ 164,940
$ 320,046
$ 15,822
Loss from Operations
( 164,940 )
( 320,046 )
( 15,822 )
Other income:
Interest earned on cash and securities held in Trust Account
1,839,175
3,667,319
—
Interest on operating account
11,236
23,452
—
Total other income
1,850,411
3,690,771
—
Net Income (Loss)
$ 1,685,471
$ 3,370,725
$ ( 15,822 )
Weighted average shares outstanding of redeemable Class A Ordinary Shares outstanding
17,250,000
17,250,000
—
Basic Net Income per Ordinary Share, Redeemable Class A Ordinary Shares
$ 0.07
$ 0.14
$ —
Weighted average shares outstanding of non-redeemable Class A and Class B Ordinary Shares outstanding
6,866,375
6,866,375
6,118,000
Basic Net Income (Loss) per Ordinary Share, Non-Redeemable Class A and Class B Ordinary Shares
$ 0.07
$ 0.14
$ —
The accompanying notes are an integral part of
these unaudited condensed financial statements.
2
NEWBURY STREET II ACQUISITION CORP
CONDENSED STATEMENTS OF CHANGES IN SHAREHOLDERS’
EQUITY (DEFICIT)
(UNAUDITED)
FOR THE THREE AND SIX MONTHS ENDED JUNE 30,
2025
Class A
Class B
Additional
Total
Ordinary Shares
Ordinary Shares
Paid-in
Accumulated
Shareholders’
Shares
Amount
Shares
Amount
Capital
Deficit
Deficit
Balance - December 31, 2024
748,375
$ 75
6,118,000
$ 612
$ —
$ ( 4,643,177 )
$ ( 4,642,490 )
Accretion for Class A Ordinary Shares to redemption amount
—
—
—
—
—
( 1,828,144 )
( 1,828,144 )
Net income
—
—
—
—
—
1,685,254
1,685,254
Balance - March 31, 2025 (Unaudited)
748,375
$ 75
6,118,000
$ 612
$ —
$ ( 4,786,067 )
$ ( 4,785,380 )
Accretion for Class A Ordinary Shares to redemption amount
—
—
—
—
—
( 1,839,175 )
( 1,839,175 )
Net income
—
—
—
—
—
1,685,471
1,685,471
Balance - June 30, 2025 (Unaudited)
748,375
$ 75
6,118,000
$ 612
$ —
$ ( 4,939,771 )
$ ( 4,939,084 )
FOR THE PERIOD FROM JUNE 18, 2024 (INCEPTION)
THROUGH JUNE 30, 2024
Class A
Class B
Additional
Total
Ordinary Shares
Ordinary Shares
Paid-in
Accumulated
Shareholders’
Shares
Amount
Shares
Amount
Capital
Deficit
Equity
Balance – as of June 18, 2024 (inception)
—
$ —
—
$ —
$ —
$ —
$ —
Issuance of Class B Ordinary Shares to Sponsor
—
—
6,118,000
612
24,388
—
25,000
Net loss
—
—
—
—
—
( 15,822 )
( 15,822 )
Balance - June 30, 2024 (unaudited)
—
$ —
6,118,000
$ 612
$ 24,388
$ ( 15,822 )
$ 9,178
The accompanying
notes are an integral part of these unaudited condensed financial statements.
3
NEWBURY STREET II ACQUISITION CORP
CONDENSED STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED JUNE 30, 2025 AND FOR
THE PERIOD FROM JUNE 18, 2024
(INCEPTION) THROUGH JUNE 30, 2024
(UNAUDITED)
For the
Six Months
Ended
June 30,
2025
For the
Period from
June 18,
2024
(inception)
through
June 30,
2024
Cash Flows from Operating Activities:
Net income (loss)
$ 3,370,725
$ ( 15,822 )
Adjustments to reconcile net income to net cash used in operating activities:
Payment of formation costs through issuance of Class B Ordinary Shares
—
5,402
Interest earned on cash and securities held in Trust Account
( 3,667,319 )
—
Changes in operating assets and liabilities:
Prepaid expenses
76,806
—
Long-term prepaid insurance
52,000
—
Accounts payables and accrued expenses
71,145
10,420
Accrued offering costs
( 75,264 )
—
Net Cash Used in Operating Activities
$ ( 171,907 )
$ —
Net Change in Cash
( 171,907 )
—
Cash - Beginning of period
1,237,201
—
Cash - End of period
$ 1,065,294
$ —
Supplemental disclosure of noncash investing and financing activities:
Deferred offering costs paid by Sponsor in exchange for issuance of Class B Ordinary Shares
$ —
$ 7,505
Prepaid expenses paid by Sponsor in exchange for issuance of Class B Ordinary Shares
$ —
$ 17,495
Deferred offering costs included in accrued offering costs
$ —
$ 37,500
The accompanying notes are an integral part of
these unaudited condensed financial statements.
4
NEWBURY STREET II ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(UNAUDITED)
NOTE 1 .
DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS
Organization and General
Newbury
Street II Acquisition Corp ( the “ Company ”) was incorporated as a Cayman
Islands exempted company on June 18, 2024. The Company was incorporated for the purpose of effecting a merger, share exchange,
asset acquisition, share purchase, reorganization or similar business combination with one or more businesses (the “Business Combination”)
that the Company has not yet identified. 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”).
As of June 30, 2025, the Company
had not yet commenced operations. All activity for the period from June 18, 2024 (inception) through June 30, 2025 related to the
Company’s formation and the Initial Public Offering (as defined below), and subsequent to the Initial Public Offering, identifying
a target company for a Business Combination. The Company will not generate any operating revenue until after the completion of its initial
Business Combination, at the earliest. The Company will generate non-operating income in the form of interest income from the proceeds
derived from the Initial Public Offering. The Company has selected December 31 as its fiscal year end.
Sponsor and Initial Financing
The Company’s sponsor is
Newbury Street II Acquisition Sponsor LLC (the “Sponsor”). The Registration Statement on Form S-1 for the Initial Public Offering,
initially filed with the U.S. Securities and Exchange Commission (the “SEC”) on August 9, 2024, as amended (File No.
333-281456), was declared effective on October 31, 2024 (the “IPO Registration Statement”). On November 4, 2024,
the Company consummated the initial public offering of 17,250,000 units (the “Public
Units”), which included the full exercise by the underwriter of its over-allotment option (the “Over-Allotment Option”)
in the amount of 2,250,000 units (the “Option Units”), at $ 10.00 per Public Unit, generating gross proceeds of $ 172,500,000 ,
which is described in Note 3 (the “Initial Public Offering”). Each Public Unit consists of one Class A ordinary share,
par value $ 0.0001 per share, of the Company (the “Class A Ordinary Shares” and with respect to the Class A Ordinary Shares
included in the Public Units, the “Public Shares”) and one-half of one redeemable warrant of the Company (the “Public
Warrants”).
Simultaneously with the closing
of the Initial Public Offering, the Company consummated the sale of an aggregate of 648,375 units (the “Private Placement Units”,
and together with the Public Units, the “Units”) at a price of $ 10.00 per Private Placement Unit in a private placement, generating
gross proceeds of $ 6,483,750 , which is described in Note 4 (the “Private Placement”). Each Private Placement Unit consists
of one Class A Ordinary Share (the “Private Placement Shares”) and one-half of one warrant (the “Private Placement Warrants”,
and together with the Public Warrants, the “Warrants”).
Transaction costs amounted
to $ 10,113,129 , consisting of $ 3,450,000 of cash underwriting fee, $ 6,037,500 of Deferred Fee (as defined in Note 6), and $ 625,629 of
other offering costs.
5
NEWBURY STREET II ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(UNAUDITED)
The Trust Account
Following the closing of the
Initial Public Offering, on November 4, 2024, an amount of $ 173,362,500 ($ 10.05 per Public Unit) from the net proceeds of the Initial
Public Offering and the Private Placement was placed in a trust account (the “Trust Account”), held only in either (i) U.S.
Department of the Treasury (the “Treasury”) bills with a maturity of 185 days or less or in money market funds investing solely
in Treasuries obligations, (ii) uninvested cash, or (iii) an interest-bearing bank demand deposit account or other accounts at a bank
that meet certain conditions under Rule 2a-7 under the Investment Company Act of 1940, as amended (the “Investment Company Act”).
Funds will remain in the Trust Account until the earlier of (i) the consummation of the initial Business Combination or (ii) the distribution
of the Trust Account proceeds as described below. As of the accompanying condensed balance sheet date, these funds were held in money
market accounts.
Initial Business Combination
The Company’s management
(“Management”) has broad discretion with respect to the specific application of the net proceeds of the Initial Public Offering,
although substantially all of the net proceeds of the Initial Public Offering are intended to be generally applied toward consummating
a Business Combination. The initial Business Combination must occur with one or more target businesses that together have an aggregate
fair market value of at least 80 % of the assets held in the Trust Account (excluding the Deferred Fee and taxes payable, if any, on income
earned on the Trust Account) at the time of the agreement to enter into the Business Combination. Furthermore, there is no assurance that
the Company will be able to successfully consummate a Business Combination.
The Company will provide the
holders of Public Shares (the “Public Shareholders”) with the opportunity to redeem, regardless of whether they abstain, vote
for, or against, the initial Business Combination, all or a portion of their Public Shares upon the completion of the initial Business
Combination either (i) in connection with a general meeting called to approve the initial Business Combination or (ii) by means of a tender
offer. The decision as to whether the Company will seek shareholder approval of a proposed Business Combination or conduct a tender offer
will be made by the Company, solely in its discretion, and will be based on a variety of factors such as the timing of the transaction
and whether the terms of the transaction would require the Company to seek shareholder approval under applicable law or stock exchange
listing requirement. Asset acquisitions and share purchases would not typically require shareholder approval while direct mergers with
the Company where it does not survive and any transactions where the Company issues more than 20 % of the issued and outstanding Ordinary
Shares (as defined in Note 5) or seek to the Company’s amend the amended and restated memorandum and articles of association (the
“Amended and Restated Articles”) would typically require shareholder approval. The Company intends to conduct redemptions
without a shareholder vote pursuant to the tender offer rules of the SEC unless shareholder approval is required by applicable law or
stock exchange listing rules, or the Company chooses to seek shareholder approval for business or other reasons.
The Amended and Restated Articles
provides that the Company has until November 4, 2026, or such earlier liquidation date as the Company’s board of directors
(the “Board”) may approve to consummate the initial Business Combination (the “Combination Period”). If the Company
is unable to complete the initial Business Combination within the Combination Period, the Company will (i) cease all operations except
for the purpose of winding up, (ii) as promptly as reasonably possible but not more than ten business days thereafter (and subject to
lawfully available funds therefor), redeem the Public Shares, at a per-share price, payable in cash, equal to the aggregate amount then
on deposit in the Trust Account, including interest earned on the funds held in the Trust Account (less up to $ 100,000 of interest to
pay dissolution expenses and net of taxes payable), divided by the number of then-outstanding Public Shares, which redemption will completely
extinguish Public Shareholders’ rights as shareholders (including the right to receive further liquidating distributions, if any),
subject to applicable law, and (iii) as promptly as reasonably possible following such redemption, subject to the approval of the remaining
shareholders and the Board, liquidate and dissolve, subject in each case to the obligations under Cayman Islands 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 Warrants, which will expire without value to the holder if the Company fails to complete the initial Business Combination within
the Combination Period.
6
NEWBURY STREET II ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(UNAUDITED)
The Sponsor and the Company’s
executive officers and directors have entered into a letter agreement with the Company, dated October 31, 2024 (the “Letter
Agreement”), pursuant to which they have waived their rights to liquidating distributions from the Trust Account with respect to
their Founder Shares (as defined in Note 5) and Private Placement Shares if the Company fails to complete the initial Business Combination
within the Combination Period. However, if the Sponsor and the Company’s executive officers and directors acquire Public Shares,
they will be entitled to liquidating distributions from the Trust Account with respect to such Public Shares if the Company fails to complete
the initial Business Combination within the Combination Period. The underwriter of the Initial Public Offering has agreed to waive its
rights to the Deferred Fee held in the Trust Account in the event the Company does not complete a Business Combination within the Combination
Period and, in such event, such amounts will be included with the funds held in the Trust Account that will be available to fund the redemption
of the Public Shares.
The Sponsor and the Company’s
executive officers and directors have also agreed, pursuant to the Letter Agreement, that they will not propose any amendment to the Amended
and Restated Articles (i) in that would modify the substance or timing of the obligation to allow redemption in connection with the initial
Business Combination or to redeem 100 % of the Public Shares if the Company does not complete the initial Business Combination within the
Combination Period or (ii) with respect to any other material provisions relating to shareholders’ rights or pre-initial Business
Combination activity, in each case unless the Company provides the Public Shareholders with the opportunity to redeem their Public Shares
upon approval of any such amendment at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust
Account, including interest (which interest shall be net of taxes payable), divided by the number of then issued and outstanding Public
Shares.
Board & Audit Committee Changes
On May 28, 2025, Matthew Hong
notified the Board of his resignation as a member and chairman of the Board and a member and chair of the audit committee of the Company
(the “Audit Committee”), effective as of the same day.
On May 28, 2025, the Board
appointed Anthony James Vinciquerra and William Zachre Wyatt as directors of the Board (the “New Directors”). Effective as
of May 28, 2025, Mr. Vinciquerra was appointed as chairman of the Board, Ted Seides, a director of the Company, was appointed as a member
of the Audit Committee, and Josh Gold, a director and member of the Audit Committee, was appointed as chair of the Audit Committee. The
New Directors will serve as Class III Directors of the Board, whose term will expire at the Company’s third annual general meeting.
In connection with the appointments,
the New Directors signed a joinder to the Letter Agreement, pursuant to which, among other things, the signatories agreed to waive certain
redemption rights and to vote any Ordinary Shares they hold in favor of an initial Business Combination. The New Directors also entered
into a standard director indemnity agreement with the Company. Each of the New Directors will also receive membership interests in the
Sponsor representing ownership of certain Class B Ordinary Shares solely upon consummation of the Business Combination with a target introduced
by such director.
7
NEWBURY STREET II ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(UNAUDITED)
Risks and Uncertainties
The
Company’s ability to complete an initial Business Combination may be adversely affected by various factors, many of which are beyond
the Company’s control. The Company’s ability to consummate an initial Business Combination could be impacted by, among other
things, changes in laws or regulations, downturns in the financial markets or in economic conditions, inflation, fluctuations in interest
rates, increases in tariffs, supply chain disruptions, declines in consumer confidence and spending, public health considerations, and
geopolitical instability, such as the military conflicts in Ukraine and the Middle East. The Company cannot at this time predict the likelihood
of one or more of the above events, their duration or magnitude or the extent to which they may negatively impact the Company’s
ability to complete an initial Business Combination.
Liquidity
As of June 30, 2025, the Company
had $ 1,065,294 in cash and a working capital of $ 1,063,749 . In connection with the Company’s assessment of going concern considerations
in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic
205-40 “Going Concern,” the Company has sufficient funds for the working capital needs of the Company until a minimum of one
year from the date of issuance of the accompanying unaudited condensed financial statements. The Company cannot be assured that its plans
to consummate a Business Combination will be successful.
The Company does not believe
it will need to raise additional funds in order to meet the expenditures required for operating its business. However, if the estimate
of the costs of identifying a target business, undertaking in-depth due diligence and negotiating a Business Combination are less than
the actual amount necessary to do so, the Company may have insufficient funds available to operate its business prior to the initial Business
Combination
NOTE 2. SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying unaudited
condensed financial statements are presented in U.S. dollars and have been prepared in accordance with accounting principles generally
accepted in the United States of America (“GAAP”) for interim financial information and in accordance with the instructions
to Form 10-Q and Article 8 of Regulation S-X of the SEC. Certain information or footnote disclosures normally included in financial statements
prepared in accordance with GAAP have been condensed or omitted, pursuant to the rules and regulations of the SEC for interim financial
reporting. Accordingly, the accompanying unaudited condensed financial statements 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 Annual Report on Form 10-K for the fiscal year ended December
31, 2024, as filed with the SEC on March 31, 2025. The interim results for the three and six months ended June 30, 2025 are not necessarily
indicative of the results to be expected for the year ending December 31, 2025, or for any future periods.
8
NEWBURY STREET II ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(UNAUDITED)
Emerging Growth Company
The Company is an “emerging
growth company”, as defined in Section 2(a) of the Securities Act, as modified by 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 shareholder approval of any golden parachute payments
not previously approved.
Further, Section 102(b)(1)
of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting standards until
private companies (that is, those that have not had a Securities Act registration statement declared effective or do not have a class
of securities registered under the 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 that is neither an emerging growth company nor an emerging growth company that has opted out of using the extended transition
period difficult or impossible because of the potential differences in accounting standards used.
Use of Estimates
The preparation of the accompanying
unaudited condensed 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 accompanying 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 accompanying 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. The Company had $ 1,065,294
and $ 1,237,201 in cash and no cash equivalents as of June 30, 2025 and December 31, 2024, respectively.
Securities Held in Trust Account
As of June 30, 2025 and December
31, 2024, the assets held in the Trust Account, amounting to $ 178,247,654 and $ 174,580,335 , respectively, were held in money market funds
investing in Treasury bills.
9
NEWBURY STREET II ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(UNAUDITED)
Financial Instruments
The fair value of the Company’s
assets and liabilities, which qualify as financial instruments under FASB ASC Topic 820, “Fair Value Measurement,” approximates
the carrying amounts represented in the accompanying condensed balance sheets, primarily due to their short-term nature.
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.
Offering Costs Associated with the Initial Public Offering
The Company complies with
the requirements of FASB ASC Topic 340-10-S99 and SEC Staff Accounting Bulletin Topic 5A — “Expenses of Offering.” Deferred
offering costs consist principally of professional and registration fees that are related to the Initial Public Offering. FASB ASC Topic
470-20, “Debt with Conversion and Other Options,” addresses the allocation of proceeds from the issuance of convertible debt
into its equity and debt components. The Company applies this guidance to allocate Initial Public Offering proceeds from the Units between
Class A Ordinary Shares subject to possible redemption and Warrants, using the residual method by allocating Initial Public Offering proceeds
first to assigned value of the Warrants and then to the Class A Ordinary Shares subject to possible redemption. Offering costs allocated
to Class A Ordinary Shares subject to possible redemption were charged to temporary equity; offering costs allocated to the Public Warrants
and Private Placement Warrants were charged to shareholders’ deficit as Public Warrants. Private Placement Warrants after Management’s
evaluation are accounted for under equity treatment.
Income Taxes
The Company accounts for income
taxes under FASB ASC Topic 740, “Income Taxes,” (“ASC 740”), which requires an asset and liability approach to
financial accounting and reporting for income taxes. Deferred income tax assets and liabilities are computed for differences between the
financial statement and tax bases of assets and liabilities that will result in future taxable or deductible amounts, based on enacted
tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are
established, when necessary, to reduce deferred tax assets to the amount expected to be realized.
ASC 740 prescribes a recognition
threshold and a measurement attribute for the financial statement recognition and measurement of tax positions taken or expected to be
taken in a tax return. For those benefits to be recognized, a tax position must be more likely than not to be sustained upon examination
by taxing authorities. Management determined that the Cayman Islands is the Company’s major tax jurisdiction. The Company recognizes
accrued interest and penalties related to unrecognized tax benefits as income tax expense. As of June 30, 2025 and December 31, 2024,
there were no unrecognized tax benefits and no amounts accrued for interest and penalties. The Company is currently not aware of any issues
under review that could result in significant payments, accruals or material deviation from its position.
The Company is considered
to be an exempted Cayman Islands company with no connection to any other taxable jurisdiction and is presently not subject to income taxes
or income tax filing requirements in the Cayman Islands or the United States. As such, the Company’s tax provision was zero for
the periods presented.
10
NEWBURY STREET II ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(UNAUDITED)
Warrant Instruments
The Company accounted for
the Warrants 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 recorded the warrant instruments
under equity treatment at their assigned values.
Net Income (Loss) per Ordinary Share
Net income (loss) per
Ordinary Share is computed by dividing net income (loss) by the weighted average number of Ordinary Shares outstanding during the
period, excluding Ordinary Shares subject to forfeiture. Weighted average shares were reduced for the effect of an aggregate of
798,000 Ordinary Shares that were subject to forfeiture if the Over-Allotment Option was not exercised (see Note 5). As of June 30,
2025, the Company did not have any dilutive securities and other contracts that could, potentially, be exercised or converted into
Ordinary Shares and then share in the earnings of the Company. As a result, diluted income (loss) per Ordinary Share is the same as
basic income (loss) per Ordinary Share for the period presented.
For the
Three Months
Ended
June 30,
2025
For the
Six Months
Ended
June 30,
2025
For the
Period from
June 18,
2024
(inception)
through
June 30,
2024
Ordinary Shares subject to possible redemption
Numerator:
Net income allocable to Ordinary Shares subject to possible redemption
$ 1,205,586
$ 2,411,018
$ —
Denominator:
Weighted average shares outstanding, redeemable Ordinary Shares
17,250,000
17,250,000
—
Basic and diluted net income per
share, redeemable Ordinary Shares
$ 0.07
$ 0.14
$ —
Non-redeemable Ordinary Shares
Numerator:
Net income (loss) allocable to common stock not subject to redemption
$ 479,885
$ 959,707
$ ( 15,822 )
Denominator:
Weighted average shares outstanding, non-redeemable Ordinary Shares
6,866,375
6,866,375
6,118,000
Basic and diluted net income (loss) per share, non-redeemable Ordinary Shares
$ 0.07
$ 0.14
$ —
11
NEWBURY STREET II ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(UNAUDITED)
Class A Ordinary Shares Subject to Possible Redemption
The Public Shares contain
a redemption feature that allows for the redemption of such Public Shares in connection with the Company’s liquidation, or if there
is a shareholder vote or tender offer in connection with the initial Business Combination and with amendments to the Amended and Restated
Articles. In accordance with FASB ASC Topic 480-10-S99, “Distinguishing Liabilities from Equity”, the Company classifies Public
Shares subject to redemption outside of permanent equity as the redemption provisions are not solely within the control of the Company.
The Company recognizes changes in redemption value immediately as they occur and will adjust the carrying value of redeemable Ordinary
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 value. The change in the carrying value of redeemable Public
Shares will result in charges against additional paid-in capital (to the extent available) and accumulated deficit. As of June 30, 2025
and December 31, 2024, the Class A Ordinary Shares subject to possible redemption reflected in the accompanying condensed balance sheets
are reconciled in the following table:
As of
June 30,
2025
As of
December 31,
2024
Balance brought forward
$ 174,580,335
$ —
Gross proceeds
—
172,500,000
Less:
Proceeds allocated to Public Warrants
—
( 517,500 )
Public Shares issuance costs
—
( 10,808,941 )
Plus:
Remeasurement of carrying value to redemption value
3,667,319
13,406,776
Class A Ordinary Shares subject to possible redemption
$ 178,247,654
$ 174,580,335
Segment Reporting
The Company complies with
FASB Accounting Standards Update (“ASU”) Topic 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment
Disclosures”, which improves reportable segment disclosure requirements, primarily through enhanced disclosures about significant
segment expenses among other disclosure requirements.
Recently Issued Accounting Standards
In August 2020, the FASB issued
ASU Topic 2020-06, “Debt — Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging — Contracts
in Entity’s Own Equity (Subtopic 815-40)” (“ASU 2020-06”), to simplify certain financial instruments. ASU 2020-06
eliminates the current models that require separation of beneficial conversion and cash conversion features from convertible instruments
and simplifies the derivative scope exception guidance pertaining to equity classification of contracts in an entity’s own equity.
The new standard also introduces additional disclosures for convertible debt and freestanding instruments that are indexed to and settled
in an entity’s own equity. ASU 2020-06 amends the diluted earnings per share guidance, including the requirement to use the if-converted
method for all convertible instruments. ASU 2020-06 is effective for fiscal years beginning after December 15, 2023 and should be applied
on a full or modified retrospective basis. Early adoption was permitted, but no earlier than fiscal years beginning after December 15,
2020, including interim periods within those fiscal years. The Company adopted ASU 2020-06 as of June 18, 2024 (inception). There was
no effect on the accompanying unaudited condensed financial statements.
Management does not believe
that any recently issued, but not yet effective, accounting pronouncements, if currently adopted, would have a material effect on the
accompanying unaudited condensed financial statements.
12
NEWBURY STREET II ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(UNAUDITED)
NOTE 3. INITIAL PUBLIC OFFERING
On November 4, 2024, the
Company sold 17,250,000 Public Units, which included the full exercise by the underwriter of its Over-Allotment Option in the amount of
2,250,000 Option Units, at a price of $ 10.00 per Option Unit. Each Public Unit consists of one Public Share and one-half of one Public
Warrant. Each whole Public Warrant entitles the holder to purchase one Class A Ordinary Share at a price of $ 11.50 per share, subject
to adjustments (see Note 7).
NOTE 4. PRIVATE PLACEMENT
Simultaneously with the closing
of the Initial Public Offering, the Sponsor and BTIG, LLC (“BTIG”) purchased
an aggregate of 648,375 Private Placement Units, at a price of $ 10.00 per Private Placement Unit, for an aggregate purchase price of $ 6,483,750 .
Each Private Placement Unit consists of one Private Placement Share and one-half of one Private Placement Warrant. Each whole Private
Placement Warrant entitles the holder to purchase one Class A Ordinary Share at a price of $ 11.50 per share, subject to adjustments (see
Note 7). The Private Placement Warrants have terms and provisions that are identical to those of the Public Warrants. With certain limited
exceptions, the Private Placement Warrants (including the Class A Ordinary Shares issuable upon exercise thereof) will not be transferable,
assignable or salable until 30 days after the completion of the initial Business Combination and they will not be redeemable by the Company.
If the initial Business Combination is not completed within the Combination Period, the proceeds from the Initial Public Offering and
the Private Placement held in the Trust Account will be used to fund the redemption of the Public Shares (subject to the requirements
of applicable law).
NOTE 5. RELATED PARTY TRANSACTIONS
Founder Shares
On June 20, 2024, the
Company issued an aggregate of 5,750,000 Class B ordinary shares of the Company, $ 0.0001 par value (the “Class B Ordinary Shares”,
and together with the “Class A Ordinary Shares, the “Ordinary Shares”) to the Sponsor in a private placement prior to
the Initial Public Offering (the “Founder Shares”, which unless the context otherwise requires, includes the Class A Ordinary
Shares issuable upon conversion thereof), in exchange for a $ 25,000 payment (approximately $ 0.004 per share) from the Sponsor to cover
certain expenses on behalf of the Company. On July 12, 2024, the Company issued an additional 368,000 Founder Shares to the Sponsor,
resulting in the Sponsor holding a total of 6,118,000 Founder Shares. The Founder Shares are identical to the Public Shares included in
the Public Units, except that the Founder Shares automatically convert into Class A Ordinary Shares at the time of the initial Business
Combination or earlier at the option of the holder, and are subject to certain transfer restrictions, as described in more detail below.
The Sponsor had agreed to forfeit up to an aggregate of 798,000 Founder Shares to the extent that the Over-Allotment Option was not exercised
in full, so that the Founder Shares would represent approximately 25 % of the Company’s issued and outstanding Ordinary Shares after
the Initial Public Offering. On November 4, 2024, the Over-Allotment Option was exercised
in full as part of the closing of the Initial Public Offering. As such, 798,000 Founder Shares are no longer subject to forfeiture. The
Sponsor is not entitled to redemption rights with respect to any Founder Shares, Private Placement Shares and any Public Shares held by
the Sponsor in connection with the completion of the initial Business Combination. If the initial Business Combination is not completed
within the Combination Period, the Sponsor will not be entitled to liquidating distributions from the Trust Account with respect to any
Founder Shares or Private Placement Shares held by it.
The Sponsor has agreed not
to transfer, assign or sell any of its Founder Shares until the earlier to occur of (i) one year after the completion of the initial Business
Combination or (ii) subsequent to the initial Business Combination (x) if the last reported sale price of the Class A Ordinary Shares
equals or exceeds $ 12.00 per share (as adjusted for share subdivisions, share dividends, rights issuances, reorganizations, recapitalizations
and the like) for any 20 trading days within any 30 -trading day period commencing at least 150 days after the initial Business Combination
or (y) the date on which the Company completes a liquidation, merger, share exchange, reorganization or other similar transaction that
results in all of the Public Shareholders having the right to exchange their Public Shares for cash, securities or other property.
13
NEWBURY STREET II ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(UNAUDITED)
Registration Rights Agreement
The holders of the (i) Founder
Shares, (ii) Representative Shares (as defined in Note 6), (iii) Private Placement Units (including the underlying securities) and any
private placement equivalent units (and underlying securities) that may be issued on conversion of any Working Capital Loans (as defined
below) and (iv) Class A Ordinary Shares upon conversion of the Founder Shares are entitled to registration rights pursuant to a registration
rights agreement entered into at the Initial Public Offering requiring the Company to register such securities for resale (in the case
of the Founder Shares, only after conversion to Class A Ordinary Shares). The holders of these securities are entitled to make up to three
demands, excluding short form registration demands, that the Company register such securities. In addition, the holders have certain piggyback
registration rights with respect to registration statements filed subsequent to the completion of the initial Business Combination and
rights to require the Company to register for resale such securities pursuant to Rule 415 under the Securities Act. The Company will bear
the expenses incurred in connection with the filing of any such registration statements.
Administrative Support Agreement
Commencing on November 1,
2024, the Company agreed to pay the Sponsor or an affiliate thereof an amount equal to $ 10,000 per month for office space, utilities and
secretarial and administrative support. Upon completion of the initial Business Combination or the Company’s liquidation, the Company
will cease paying these monthly fees. For the three months ended June 30, 2025, the Company incurred and paid $ 30,000 for these services
and for the six months ended June 30, 2025, the Company incurred and paid $ 60,000 for these services. These amounts are included in the
operating costs on the accompanying unaudited condensed statements of operations.
Related Party Loans
On June 20, 2024, the
Company and the Sponsor entered into a promissory note, whereby the Sponsor agreed to loan the Company an aggregate of up to $ 300,000
to cover expenses related to the Initial Public Offering (the “IPO Promissory Note”). The IPO Promissory Note was non-interest
bearing and payable on the earlier of June 30, 2025, or the date on which the Company consummated the Initial Public Offering. On November
4, 2024, the Company repaid the total outstanding balance of the IPO Promissory Note and as of June 30, 2025, there was $ 0 outstanding
under the IPO Promissory Note. Borrowings under the IPO Promissory Note are no longer available.
Due from Sponsor
On November 4, 2024, the Company
repaid $ 25,000 to the Sponsor in excess of the IPO Promissory Note. As of June 30, 2025, the $ 25,000 is due to be repaid to the Company
from the Sponsor.
Working Capital Loans
In addition, in order to finance
transaction costs in connection with its initial Business Combination, the Sponsor or an affiliate of the Sponsor, or the Company’s
officers and directors may, but are not obligated to, loan the Company funds as may be required (the “Working Capital Loans”).
If the Company completes its initial Business Combination, the Company would repay the Working Capital Loans. In the event that the initial
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. If the Sponsor makes any Working Capital
Loans, up to $ 1,500,000 of such Working Capital Loans may be convertible into units of the post-Business Combination entity at a price
of $ 10.00 per unit at the option of the lender. The units and their underlying securities would be identical to the Private Placement
Units and their underlying securities. The terms of such Working Capital Loans, if any, have not been determined and no written agreements
exist with respect to such Working Capital Loans. As of June 30, 2025, the Company had no borrowings under the Working Capital Loans.
14
NEWBURY STREET II ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(UNAUDITED)
NOTE 6. COMMITMENTS AND CONTINGENCIES
Underwriting Agreement
The Company granted the underwriter
a 45 -day option to purchase up to 2,250,000 O ption Units to cover any over-allotments at
the Initial Public Offering price, less the underwriting discounts and commissions. On November 4, 2024, in connection with the closing
of the Initial Public Offering, the underwriter exercised its Over-Allotment Option in full and purchased the 2,250,000
Option Units at $ 10.00 per Option Unit.
The Company paid an underwriting
discount of 2.0 % of the per Unit offering price to the underwriter at the closing of the Initial Public Offering, or $ 3,450,000 in
the aggregate. In addition, the underwriter is entitled to an additional fee of 3.5 % of the gross offering proceeds payable only upon
the Company’s completion of its initial Business Combination, or $ 6,037,500 in the aggregate (the “Deferred Fee”). The
Deferred Fee will become payable to the underwriter from the amounts held in the Trust Account solely in the event the Company completes
its initial Business Combination.
Representative Shares
The Company issued to BTIG, the
underwriter of the Initial Public Offering, 100,000 Class A Ordinary Shares in connection with the Initial Public Offering (the “Representative
Shares”). The Company accounted for the Representative Shares as an expense of the Initial Public Offering, resulting in a charge
directly to shareholders’ deficit. BTIG has agreed not to transfer, assign or sell any such Representative Shares without the Company’s
prior consent until the completion of the initial Business Combination. In addition, the Representative Shares are deemed to be underwriting
compensation by the Financial Industry Regulatory Authority, Inc. (“FINRA”) pursuant to FINRA Rule 5110 and are, accordingly,
subject to certain transfer restrictions or a period of 180 days beginning at the Initial Public Offering. Furthermore, BTIG agreed (and
any of its designees to whom the Representative Shares are issued will agree) (i) to waive its redemption rights (or right to participate
in any tender offer) with respect to such Representative Shares in connection with the completion of the initial Business Combination
and (ii) to waive its rights to liquidating distributions from the Trust Account with respect to such Representative Shares if the Company
fails to complete a Business Combination within the Combination Period.
NOTE 7. SHAREHOLDERS’ EQUITY (DEFICIT)
Preference Shares
The Company is authorized
to issue 5,000,000 preference shares with a par value of $ 0.0001 per share with such designations, voting and other rights and preferences
as may be determined from time to time by the Board. As of June 30, 2025 and December 31, 2024 ,
there were no preference shares issued or outstanding.
Ordinary Shares
The authorized Ordinary Shares
include up to (i) 500,000,000 Class A Ordinary Shares with a par value of $ 0.0001 per share, and (ii) 50,000,000 Class B Ordinary Shares,
with a par value of $ 0.0001 per share. If the Company enters into an initial Business Combination, it may (depending on the terms of such
initial Business Combination) be required to increase the number of Class A Ordinary Shares that the Company is authorized to issue at
the same time as the Company’s shareholder votes on the initial Business Combination to the extent the Company seeks shareholder
approval in connection with the initial Business Combination. Holders of the Ordinary Shares are entitled to one vote for each Ordinary
Share (except as otherwise expressed in the Amended and Restated Articles). Only holders of Class B Ordinary Shares (i) have the right
to appoint and remove directors prior to or in connection with the completion of the initial Business Combination and (ii) are entitled
to vote on continuing the Company in a jurisdiction outside the Cayman Islands.
15
NEWBURY STREET II ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(UNAUDITED)
The Sponsor agreed to forfeit
up to an aggregate of 798,000 Founder Shares depending on the extent to which the Over-Allotment Option was not exercised by the underwriter
so that the Founder Shares would represent 25 % of the Company’s issued and outstanding shares after the Initial Public Offering.
On November 4, 2024, the underwriter exercised its Over-Allotment Option in full as part of the closing of the Initial Public Offering.
As such, 798,000 Founder Shares are no longer subject to forfeiture.
As of June 30, 2025 and December 31,
2024, there were (i) 748,375 Class A Ordinary Shares issued and outstanding, excluding 17,250,000 Class A Ordinary Shares subject to possible
redemption, and (ii) 6,118,000 Class B Ordinary Shares issued and outstanding.
Warrants
As of June 30, 2025, there
were 8,949,188 Warrants outstanding, including 8,625,000 Public Warrants and 324,188 Private Placement Warrants. Each whole Warrant entitles
the holder thereof to purchase one Class A Ordinary Share at a price of $ 11.50 p er share,
subject to adjustment as described herein, at any time commencing 30 days after the completion of the initial Business Combination, provided
that the Company has an effective registration statement under the Securities Act covering the Class A Ordinary Shares issuable upon exercise
of the Warrants and a current prospectus relating to them is available (or the Company permits holders to exercise their Warrants on a
“cashless basis” under the circumstances specified in the warrant agreement the Company entered into with Continental Stock
Transfer & Trust Company (“Continental”), dated October 31, 2024 (the “Warrant Agreement”)) and such
Class A Ordinary Shares are registered, qualified or exempt from registration under the securities, or blue sky, laws of the state of
residence of the holder. Pursuant to the Warrant Agreement, a warrant holder may exercise its Warrants only for a whole number of Class
A Ordinary Shares. This means that only a whole Warrant may be exercised at any given time by a warrant holder. No fractional Warrants
will be issued upon separation of the Public Units and only whole Public Warrants will trade. The Warrants will expire five years after
the completion of the initial Business Combination, at 5:00 p.m., New York City time, or earlier upon redemption or liquidation.
Public Warrants
The Company has not registered
Class A Ordinary Shares issuable upon exercise of the Public Warrants. However, the Company has agreed that as soon as practicable, but
in no event later than 20 business days after the closing of the initial Business Combination, the Company will use its commercially reasonable
efforts to file with the SEC a post-effective amendment to the IPO Registration Statement or a new registration statement registering,
under the Securities Act, the issuance of the Class A Ordinary Shares issuable upon exercise of the Public Warrants. The Company will
use its commercially reasonable efforts to cause the same to become effective and to maintain the effectiveness of such registration statement,
and a current prospectus relating thereto, until the expiration of the Public Warrants in accordance with the provisions of the Warrant
Agreement. Notwithstanding the above, if the Public Shares are at the time of any exercise of a Public Warrant not listed on a national
securities exchange such that it satisfies the definition of a “covered security” under Section 18(b)(1) of the Securities
Act, the Company may, at its option, require holders of Public Warrants who exercise their Public Warrants to do so on a “cashless
basis” in accordance with Section 3(a)(9) of the Securities Act and, in the event the Company so elects, it will not be required
to file or maintain in effect a registration statement, but the Company will be required to use its commercially reasonable efforts to
register or qualify the Public Shares under applicable blue sky laws to the extent an exemption is not available.
16
NEWBURY STREET II ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(UNAUDITED)
Beginning 30 days after
completion of the initial Business Combination, the Company may redeem the outstanding Public Warrants for cash:
● 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 (the “ 30 -Day Redemption Period”); and
● if, and only if, the last sale price of the Class A Ordinary Shares equals or exceeds $ 18.00 per share (as adjusted for share subdivisions, share dividends, reorganizations, recapitalizations and the like) for any 20 trading days within a 30 trading day period ending on the third trading day prior to the date on which the Company sends the notice of redemption to the warrant holders. The Company will not redeem the Public Warrants as described above unless a registration statement under the Securities Act covering the Class A Ordinary Shares issuable upon exercise of the Public Warrants is effective and a current prospectus relating to those Class A Ordinary Shares is available throughout such 30 trading day period and the 30 -Day Redemption Period.
Private Placement Warrants
The Private Placement Warrants
are non-redeemable. The Private Placement Warrants may also be exercised for cash or on a cashless basis. The Private Placement Warrants
have terms and provisions that are identical to those of the Public Warrants, except with certain limited exceptions, the Private Placement
Warrants (including the Class A Ordinary Shares issuable upon exercise thereof) will not be transferable, assignable or salable until
30 days after the completion of the initial Business Combination and they will not be redeemable by the Company.
NOTE 8. FAIR VALUE MEASUREMENTS
The fair value of the Company’s
financial assets and liabilities reflects Management’s estimate of amounts that the Company would have received in connection with
the sale of the assets or paid in connection with the transfer of the liabilities in an orderly transaction between market participants
at the measurement date. In connection with measuring the fair value of its assets and liabilities, the Company seeks to maximize the
use of observable inputs (market data obtained from independent sources) and to minimize the use of unobservable inputs (internal assumptions
about how market participants would price assets and liabilities). The following fair value hierarchy is used to classify assets and liabilities
based on the observable inputs and unobservable inputs used in order to value the assets and liabilities:
Level 1:
Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis.
Level 2:
Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active.
Level 3:
Unobservable inputs based on assessment of the assumptions that market participants would use in pricing the asset or liability.
17
NEWBURY STREET II ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(UNAUDITED)
The following table presents
information about the Company’s assets that are measured at fair value as of June 30, 2025 and November 4, 2024, and indicates the
fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:
Description
Level
June 30,
2025
November 4,
2024
Assets:
Cash and securities held in Trust Account
1
$ 178,247,654
$ —
Equity:
Fair value of Public Warrants for Class A Ordinary Shares subject to possible redemption allocation
3
$ 517,500
Fair value of the Representative Shares
3
$ 748,747
The fair values of Public
Warrants for Class A Ordinary Shares subject to possible redemption allocation and Representatives Shares as of November 4, 2024 (the
date of the Initial Public Offering) were used in allocation of the equity components and are not revalued and remeasured in subsequent
periods.
The fair value of Public Warrants
was determined using the Monte Carlo simulation. The Public Warrants have been classified within shareholders’ deficit and will
not require remeasurement after issuance. The following table presents the quantitative information regarding market assumptions used
in the valuation of the Public Warrants:
November 4,
2024
Underlying share price
$ 9.93
Term (years)
6.49
Risk-free rate
4.14 %
Market adjustment
5.00 %
Volatility
4.00 %
The fair value of the Representative
Shares was determined using the Monte Carlo simulation. The Representative Shares have been classified within shareholders’ deficit
and will not require remeasurement after issuance. The following table presents the quantitative information regarding market assumptions
used in the valuation of the Representative Shares:
November 4,
2024
Volatility
80.0 %
Term
3 years
Average trading price post-Business Combination
$ 6.86
Discount on market adjustment
32.0 %
NOTE 9. SEGMENT INFORMATION
FASB ASC Topic 280, “Segment
Reporting” (“ASC 280”) establishes standards for companies to report in their financial statement information about
operating segments, products, services, geographic areas, and major customers. Operating segments are defined as components of an enterprise
that engage in business activities from which it may recognize revenues and incur expenses, and for which separate financial information
is available that is regularly evaluated by the chief operating decision maker (“CODM”), or group, in deciding how to allocate
resources and assess performance.
18
NEWBURY STREET II ACQUISITION CORP
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(UNAUDITED)
The Company’s CODM has
been identified as the Chief Financial Officer , who reviews the assets, operating results, and financial metrics for the Company as a
whole to make decisions about allocating resources and assessing financial performance. Accordingly, Management has determined that there
is only one reportable segment.
The CODM assesses
performance for the single segment and decides how to allocate resources based on net income that also is reported on the condensed
statements of operations as net income (loss). The measure of segment assets is reported on the accompanying 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 included in net income (loss) and total assets, which include the following :
June 30,
2025
December 31,
2024
Trust Account
$ 178,247,654
$ 174,580,335
Cash
$ 1,065,294
$ 1,237,201
For the
Three Months
Ended
June 30,
2025
For the
Six Months
Ended
June 30,
2025
For the
period from
June 18,
2024
(inception)
through
June 30,
2024
Operating costs
$ 164,940
$ 320,046
$ 15,822
Interest earned on marketable securities held in Trust Account
$ 1,839,175
$ 3,667,319
$ —
The CODM reviews interest
earned on marketable securities held in Trust Account to measure and monitor shareholder value and determine the most effective strategy
of investment with the Trust Account funds while maintaining compliance with the Investment Management Trust Agreement, dated October
31, 2024, which the Company entered into with Continental, as trustee of the Trust Account.
Operating costs are reviewed
and monitored by the CODM to manage and forecast cash to ensure enough capital is available to complete a Business Combination or similar
transaction within the Combination Period. The CODM also reviews general and administrative costs to manage, maintain and enforce all
contractual agreements to ensure costs are aligned with all agreements and budget. Operating costs, as reported on the accompanying 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 (loss) are reported on the accompanying unaudited condensed statements of operations and described within
their respective disclosures.
NOTE 10. SUBSEQUENT EVENTS
The Company evaluated subsequent
events and transactions that occurred after the condensed balance sheet date up to the date that the accompanying 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 accompanying unaudited condensed financial statements.
19
Item 2. Management’s Discussion and Analysis of Financial
Condition and Results of Operations.
Cautionary Note Regarding Forward-Looking Statements
All statements other than
statements of historical fact included in this Report including, without limitation, statements under this Item regarding our financial
position, business strategy and the plans and objectives of Management for future operations, are forward-looking statements. When used
in this Report, words such as “anticipate,” “believe,” “estimate,” “expect,” “intend”
and similar expressions, as they relate to us or our Management, identify forward-looking statements. Such forward-looking statements
are based on the beliefs of our Management, as well as assumptions made by, and information currently available to, our Management. Actual
results could differ materially from those contemplated by the forward-looking statements as a result of certain factors detailed in our
filings with the SEC. All subsequent written or oral forward-looking statements attributable to us or persons acting on our behalf are
qualified in their entirety by this paragraph.
The following discussion and
analysis of our financial condition and results of operations should be read in conjunction with the unaudited condensed financial statements
and the notes thereto included in this Report under Item 1. “Financial Statements”.
Overview
We are a blank check company
incorporated in the Cayman Islands on June 18, 2024 formed for the purpose of effecting a Business Combination. We intend to effectuate
our initial Business Combination using cash derived from the proceeds of the Initial Public Offering and the Private Placement, offerings
of equity securities, debt or a combination of cash, equity securities and debt.
We expect to incur significant
costs in the pursuit of our acquisition plans. There can be no assurance that our plans to complete an initial Business Combination will
be successful.
We may seek to extend the
Combination Period consistent with applicable laws, regulations and stock exchange rules by amending our Amended and Restated Articles.
Any such amendment would require the approval of our Public Shareholders, who will be provided the opportunity to redeem all or a portion
of their Public Shares in connection with the vote on such approval. Such redemptions will decrease the amount held in our Trust Account
and our capitalization, and may affect our ability to maintain our listing on Nasdaq. In addition, the Nasdaq Rules currently require
SPACs (such as us) to complete their initial Business Combination in accordance with the Nasdaq 36-Month Requirement. If we do not meet
the Nasdaq 36-Month Requirement, our securities will likely be subject to a suspension of trading and delisting from Nasdaq.
Results of Operations
We have neither engaged in
any operations nor generated any revenues to date. Our only activities since inception through June 30, 2025 have been (i) organizational
activities and (ii) activities relating to (x) the Initial Public Offering and (y) identifying and evaluating prospective acquisition
candidates and activities in connection with the initial Business Combination. We will not generate any operating revenues until after
completion of our initial Business Combination. We have generated non-operating income in the form of interest income on investments held
in the Trust Account after the Initial Public Offering. There has been no significant change in our financial or trading position and
no material adverse change has occurred since the date of our audited financial statements included in our IPO Registration Statement.
We expect to incur increased expenses as a result of being a public company (for legal, financial reporting, accounting and auditing compliance,
among other things), as well as for due diligence expenses.
20
For the three months ended
June 30, 2025, we had a net income of $1,685,471, which consists of interest earned on marketable securities held in Trust Account of
$1,839,175, interest on operating account of $11,236 and operating costs of $164,940.
For the six months ended June
30, 2025, we had a net profit of $3,370,725, which consists of interest earned on marketable securities held in Trust Account of $3,667,319,
interest on operating account of $23,452 and operating costs of $320,046.
For the period from June 18,
2024 (inception) through June 30, 2024, we had a net loss of $(15,822), which consists of operating costs of $15,822.
Liquidity and Capital Resources
Until the consummation of
the Initial Public Offering, our only source of liquidity was proceeds from an initial purchase of Class B Ordinary Shares by the Sponsor
and loans from the Sponsor pursuant to the IPO Promissory Note.
On June 20, 2024, we issued
the IPO Promissory Note to the Sponsor, whereby the Sponsor agreed to loan us an aggregate of up to $300,000 to cover expenses related
to the Initial Public Offering. The IPO Promissory Note was non-interest bearing and payable on the earlier of June 30, 2025, or the date
on which we consummated the Initial Public Offering. On November 4, 2024, we repaid the total outstanding balance of the IPO Promissory
Note and as of June 30, 2025, there was $0 outstanding under the IPO Promissory Note. Borrowings under the IPO Promissory Note are no
longer available. On November 4, 2024, we repaid $25,000 to the Sponsor in excess of the IPO Promissory Note. As of June 30, 2025, the
$25,000 is due to be repaid to us from the Sponsor.
We consummated the Initial
Public Offering of 17,250,000 Public Units, which includes 2,250,000 Option Units purchased upon the full exercise of the Over-Allotment
Option, at $10.00 per Public Unit, generating gross proceeds of $172,500,000. Simultaneously with the closing of the Initial Public Offering
and pursuant to the Private Placement Units Purchase Agreements, we consummated the sale of an aggregate of 648,375 Private Placement
Units at a price of $10.00 per Private Placement Unit in the Private Placement to the Sponsor and BTIG, generating gross proceeds of $6,483,750.
Following the Initial Public Offering,
the full exercise of the Over-Allotment Option, and the Private Placement, a total of $173,362,500 was placed in the Trust Account. We
incurred $10,113,129 in offering expenses, consisting of $3,450,000 of cash underwriting fee, $6,037,500 of Deferred Fee to the underwriter,
and $625,629 of other offering costs. The proceeds held in the Trust Account are invested in money market funds meeting certain conditions
under Rule 2a-7 under the Investment Company Act which invest only in direct U.S. government treasury obligations. The holding of these
assets in this form is intended to be temporary and for the sole purpose of facilitating the intended Business Combination. To mitigate
the risk that we might be deemed to be an investment company for purposes of the Investment Company Act, which risk increases the longer
that we hold investments in the Trust Account, we may, at any time, (based on our Management Team’s ongoing assessment of all factors
related to our potential status under the Investment Company Act) instruct the trustee to liquidate the investments held in the Trust
Account and instead to hold the funds in the Trust Account in cash or in an interest-bearing demand deposit account at a bank.
21
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 taxes payable,
if any), to complete our Business Combination. To the extent that our share capital or debt is used, in whole or in part, as consideration
to complete our Business Combination, the remaining proceeds held in the Trust Account will be used as working capital to finance the
operations of the target business or businesses, make other acquisitions and pursue our growth strategies.
As of June 30, 2025, we had
cash of $1,065,294. We use the funds held outside the Trust Account primarily to identify and evaluate target businesses, perform 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 an initial Business Combination.
In order to fund working capital
deficiencies or finance transaction costs in connection with an initial Business Combination, the Sponsor, or certain of our officers
and directors or their affiliates may, but are not obligated to, loan us Working Capital Loans as may be required. If we complete an initial
Business Combination, we would repay such Working Capital Loans. In the event that an initial Business Combination does not close, we
may use a portion of the working capital held outside the Trust Account to repay such Working Capital Loans, but no proceeds from our
Trust Account would be used for such repayment. Up to $1,500,000 of such Working Capital Loans may be convertible into units of the post-Business
Combination entity at a price of $10.00 per unit at the option of the lender. The units would be identical to the Private Placement Units.
The terms of such Working Capital Loans, if any, have not been determined and no written agreements exist with respect to such Working
Capital Loans.
We do not believe we will
need to raise additional funds in order to meet the expenditures required for operating our business. However, if our estimate of the
costs of identifying a target business, undertaking in-depth due diligence and negotiating an initial Business Combination are less than
the actual amount necessary to do so, we may have insufficient funds available to operate our business prior to our initial Business Combination.
Moreover, we may need to obtain additional financing either to complete our initial Business Combination or because we become obligated
to redeem a significant number of our Public Shares upon consummation of our initial Business Combination, in which case we may issue
additional securities or incur debt in connection with such initial Business Combination.
Contractual Obligations
We do not have any long-term
debt, capital lease obligations, operating lease obligations or long-term liabilities, other than as set forth below.
Administrative Support Agreement
Commencing on November 3,
2025, and until completion of our initial Business Combination or liquidation, we pay an affiliate of our Sponsor $10,000 per month for
certain office space, utilities and secretarial and administrative support pursuant to the Administrative Support Agreement. For the three
months ended June 30, 2025, we incurred and paid $30,000 for these services and for the six months ended June 30, 2025, we incurred and
paid $60,000 for these services. Upon completion of the initial Business Combination or our liquidation, we will cease paying these monthly
fees pursuant to the Administrative Support Agreement.
22
Underwriting Agreement
We granted the underwriter of
the Initial Public Offering a 45-day option to purchase up to 2,250,000 Option Units to cover any over-allotments at the Initial Public
Offering price, less the underwriting discounts and commissions. On November 4, 2024, in connection with the closing of the Initial Public
Offering, the Over-Allotment Option was exercised in full and additional 2,250,000 Option Units were purchased at $10.00 per Option Unit.
We paid an underwriting discount
of 2.0% of the per Public Unit offering price to the underwriter at the closing of the Initial Public Offering, or $3,450,000 in the aggregate.
In addition, the underwriter is entitled to an additional fee of 3.5% of the gross offering proceeds payable only upon our completion
of the initial Business Combination, or $6,037,500 in the aggregate. The Deferred Fee will become payable to the underwriter from the
amounts held in the Trust Account solely in the event we complete an initial Business Combination.
We also issued to BTIG, the underwriter
for the Initial Public Offering, 100,000 Class A Ordinary Shares in connection with the Initial Public Offering. We accounted for such
Representative Shares as an expense of the Initial Public Offering, resulting in a charge directly to shareholders’ deficit. BTIG
has agreed not to transfer, assign or sell any such shares without our prior consent until the completion of the initial Business Combination.
In addition, the Representative Shares are deemed to be underwriting compensation by FINRA pursuant to FINRA Rule 5110 and are, accordingly,
subject to certain transfer restrictions or a period of 180 days beginning at the Initial Public Offering. Furthermore, BTIG agreed (and
any of its designees to whom the Representative Shares are issued will agree) (i) to waive its redemption rights (or right to participate
in any tender offer) with respect to such Representative Shares in connection with the completion of the initial Business Combination
and (ii) to waive its rights to liquidating distributions from the Trust Account with respect to such shares if we fail to complete a
Business Combination within the Combination Period.
Critical Accounting Estimates
The preparation of financial
statements and related disclosures in conformity with GAAP requires our Management to make estimates and assumptions that affect the reported
amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and income
and expenses during the periods reported. Making estimates requires Management to exercise significant judgement. It is at least reasonably
possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the financial statements,
which Management considered in formulating its estimate, could change in the near term due to one or more future confirming events. Accordingly,
the actual results could materially differ from those estimates. As of June 30, 2025, we did not have any critical accounting estimates
or policies to be disclosed.
Recent Accounting Standards
In November 2023, the FASB
issued ASU 2023-07. The amendments in ASU 2023-07 require disclosures, on an annual and interim basis, of significant segment expenses
that are regularly provided to the CODM, as well as the aggregate amount of other segment items included in the reported measure of segment
profit or loss. ASU 2023-07 requires that a public entity disclose the title and position of the CODM and an explanation of how the CODM
uses the reported measure(s) of segment profit or loss in assessing segment performance and deciding how to allocate resources. Public
entities are required to provide all annual disclosures currently required by ASC 280 in interim periods, and entities with a single reportable
segment are required to provide all the disclosures required by the amendments in ASU 280 and existing segment disclosures in ASC 280.
ASU 2023-07 was effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after
December 15, 2024, with early adoption permitted.
23
Management does 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 and the notes thereto included in this Report under Item 1. “Financial Statements”.
Item 3. Quantitative and Qualitative Disclosures
About Market Risk.
We are a smaller reporting
company as defined by Rule 12b-2 of the Exchange Act and are not required to provide the information otherwise required under this Item.
Item 4. Controls and Procedures.
Evaluation of Disclosure Controls and Procedures
Disclosure controls are procedures that are designed
with the objective of ensuring that information required to be disclosed in our reports filed under the Exchange Act, such as this Report,
is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls
are also designed with the objective of ensuring that such information is accumulated and communicated to our Management, including our
Certifying Officers, as appropriate to allow timely decisions regarding required disclosure. Under the supervision and with the participation
of our Management, including our Certifying Officers, we carried out an evaluation of the effectiveness of the design and operation of
our disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act. Based on the foregoing, our
Certifying Officers concluded that our disclosure controls and procedures were effective as of June 30, 2025.
We do not expect that our
disclosure controls and procedures will prevent all errors and all instances of fraud. Disclosure controls and procedures, no matter how
well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the disclosure controls and procedures
are met. Further, the design of disclosure controls and procedures must reflect the fact that there are resource constraints, and the
benefits must be considered relative to their costs. Because of the inherent limitations in all disclosure controls and procedures, no
evaluation of disclosure controls and procedures can provide absolute assurance that we have detected all our control deficiencies and
instances of fraud, if any. The design of disclosure controls and procedures also is based partly on certain assumptions about the likelihood
of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future
conditions.
Changes in Internal Control over Financial
Reporting
Not applicable.
24
PART II – OTHER INFORMATION
Item 1. Legal Proceedings.
To the knowledge of our Management
Team, there is no material litigation currently pending or contemplated against us, any of our officers or directors in their capacity
as such or against any of our property.
Item 1A. Risk Factors.
As a smaller reporting company
under Rule 12b-2 of the Exchange Act, we are not required to include risk factors in this Report. For additional risks relating to our
operations, other than as set forth below, see the section titled “Risk Factors” contained in our (i) IPO Registration Statement,
(ii) 2024 Annual Report and (iii) Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2025, as filed with the SEC on
May 15, 2025. Any of these factors could result in a significant or material adverse effect on our results of operations or financial
condition. Additional risks could arise that may also affect our ability to consummate an initial Business Combination. We may disclose
changes to such risk factors or disclose additional risk factors from time to time in our future filings with the SEC.
Item 2. Unregistered Sales of Equity Securities
and Use of Proceeds.
Unregistered Sales of Equity Securities
There were no sales of unregistered
securities during the quarterly period covered by the Report. However, simultaneously with the closing of the Initial Public Offering
and pursuant to the Private Placement Units Purchase Agreements, we completed the sale of an aggregate of 648,375 Private Placement Units
to the Sponsor and BTIG, the underwriter of the Initial Public Offing, at $10.00 per Private Placement Unit. Each Private Placement Unit
consists of one Private Placement Share and one-half of one Private Placement Warrant, with each whole Private Placement Warrant exercisable
to purchase one Class A Ordinary Share. Of those 648,375 Private Placement Units, the Sponsor purchased 484,500 Private Placement Units
and BTIG purchased 163,875 Private Placement Units. The Private Placement Warrants are identical to the Public Warrants, except as otherwise
disclosed in the IPO Registration Statement. No underwriting discounts or commissions were paid with respect to such sale. The issuance
of the Private Placement Units was made pursuant to the exemption from registration contained in Section 4(a)(2) of the Securities Act.
Use of Proceeds
For a description of the use
of proceeds generated in our Initial Public Offering and Private Placement, see Part II, Item 2 of our Quarterly Report on Form 10-Q for
the quarterly period ended September 30, 2024, as filed with the SEC on December 16, 2024. There has been no material change in the planned
use of proceeds from our Initial Public Offering and Private Placement as described in the IPO Registration Statement. The specific investments
in our Trust Account may change from time to tim e.
Purchases of Equity Securities by the Issuer
and Affiliated Purchasers
None.
Item 3. Defaults Upon Senior Securities.
None.
Item 4. Mine Safety Disclosures.
Not applicable.
25
Item 5. Other Information.
Trading Arrangements
During the quarterly period
ended June 30, 2025, none of our directors or officers (as defined in Rule 16a-1(f) promulgated under the Exchange Act) adopted
or terminated any “Rule 10b5-1 trading arrangement” or any “non-Rule 10b5-1 trading arrangement,” as each term
is defined in Item 408(a) of Regulation S-K.
Additional Information
On May 28, 2025, Matthew Hong
notified the Board of his resignation as a member and chairman of the Board and a member and chair of the Audit Committee, effective as
of the same day.
On May 28, 2025, the Board
appointed Anthony James Vinciquerra and William Zachre Wyatt as directors of the Board. Effective as of May 28, 2025, Mr. Vinciquerra
was appointed as chairman of the Board, Ted Seides, a director of our Company, was appointed as a member of the Audit Committee, and Josh
Gold, a director and member of the Audit Committee, was appointed as chair of the Audit Committee. The New Directors will serve as Class
III Directors of the Board, whose term will expire at our third annual general meeting.
In connection with the appointments,
the New Directors signed a joinder to the Letter Agreement, pursuant to which, among other things, the signatories agreed to waive certain
redemption rights and to vote any Ordinary Shares they hold in favor of an initial Business Combination. The New Directors also entered
into a standard director indemnity agreement with our Company. Each of the New Directors will also receive membership interests in the
Sponsor representing ownership of certain Class B Ordinary Shares solely upon consummation of the Business Combination with a target introduced
by such director.
Item 6. Exhibits.
The following exhibits are
filed as part of, or incorporated by reference into, this Report.
No.
Description of Exhibit
31.1
Certification of the Principal Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*
31.2
Certification of the Principal Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*
32.1
Certification of the Principal Executive Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.**
32.2
Certification of the Principal Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.**
101.INS
Inline XBRL Instance Document.*
101.SCH
Inline XBRL Taxonomy Extension Schema Document.*
101.CAL
Inline XBRL Taxonomy Extension Calculation Linkbase Document.*
101.DEF
Inline XBRL Taxonomy Extension Definition Linkbase Document.*
101.LAB
Inline XBRL Taxonomy Extension Label Linkbase Document.*
101.PRE
Inline XBRL Taxonomy Extension Presentation Linkbase Document.*
104
Cover Page Interactive Data File (Embedded as Inline XBRL document and contained in Exhibit 101).*
*
Filed herewith.
**
Furnished herewith.
26
SIGNATURES
Pursuant to the requirements
of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto
duly authorized.
Dated: August 13, 2025
Newbury Street II Acquisition Corp
By:
/s/ Thomas Bushey
Name:
Thomas Bushey
Title:
Chief Executive Officer
(Principal Executive Officer)
Dated: August 13, 2025
By:
/s/ Jake Gudoian
Name:
Jake Gudoian
Title:
Chief Financial Officer
(Principal Financial and Accounting Officer)
27
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.