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 September 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 per share 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 November 14, 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 SEPTEMBER
30, 2025
TABLE OF CONTENTS
Page
PART
I – FINANCIAL INFORMATION
Item 1.
Financial
Statements.
1
Condensed
Balance Sheets as of September 30, 2025 (Unaudited) and December 31, 2024
1
Condensed
Statements of Operations for the (i) Three and Nine Months Ended September 30, 2025, (ii) Three Months Ended September 30, 2024 and
(iii) Period from June 18, 2024 (Inception) through September 30, 2024 (Unaudited)
2
Condensed
Statements of Changes in Shareholders’ Equity (Deficit) for the (i) Three and Nine Months Ended September 30, 2025 and (ii)
Three Months Ended September 30, 2024 and (iii) Period from June 18, 2024 (Inception) through September 30, 2024
(Unaudited)
3
Condensed
Statements of Cash Flows for the (i) Nine Months Ended September 30, 2025 and (ii) Period from June 18, 2024 (Inception) through
September 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.
18
Item 3.
Quantitative
and Qualitative Disclosures About Market Risk.
23
Item 4.
Controls
and Procedures.
23
PART
II – OTHER INFORMATION
Item 1.
Legal
Proceedings.
24
Item 1A.
Risk
Factors.
24
Item 2.
Unregistered
Sales of Equity Securities and Use of Proceeds.
24
Item 3.
Defaults
Upon Senior Securities.
24
Item 4.
Mine
Safety Disclosures.
24
Item 5.
Other
Information.
25
Item 6.
Exhibits.
25
SIGNATURES
26
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 currently
in effect ;
● “ASC” are to the
FASB (as defined below) Accounting Standards Codification;
● “ASC 280” are to
FASB ASC Topic 280, “Segment Reporting”;
● “ASU” are to the
FASB Accounting Standards Update;
● “ASU 2023-07” are
to FASB ASU Topic 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures”;
● “Board of Directors”
or “Board” are to our board of directors;
● “BTIG” are to BTIG,
LLC, the underwriter of the Initial Public Offering (as defined below);
● “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 (i) the 24-month period, from the closing of the Initial Public Offering to November 4, 2026 (or such earlier date as determined
by the Board), that we have to consummate an initial Business Combination, or (ii) such other period in which we must consummate an initial
Business Combination 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;
● “Continental” are
to Continental Stock Transfer & Trust Company, trustee of our Trust Account (as defined below) and warrant agent of our Warrants
(as defined below);
● “Deferred Fee” are to the additional fee of 3.5% of the
gross proceeds of the Initial Public Offering to which the BTIG is entitled that is payable only upon our completion of the initial Business
Combination;
ii
● “Exchange Act” are
to the Securities Exchange Act of 1934, as amended;
● “FASB” are to the
Financial Accounting Standards Board;
● “FINRA” are to the
Financial Industry Regulatory Authority, Inc.;
● “Founder Shares”
are to the (i) Class B Ordinary Shares initially purchased by our Sponsor (as defined below) prior to the Initial Public Offering and
(ii) Class A Ordinary Shares that will be issued upon the automatic conversion of the Class B Ordinary Shares (x) at the time of our
Business Combination as described in the IPO Registration Statement (as defined below) or (y) earlier at the option of the holders thereof,
as described in the IPO Registration Statement upon the conversion of an equal number of Class B Ordinary Shares; for the avoidance of
doubt, such Class A Ordinary Shares will not be “Public Shares” (as defined below);
● “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;
● “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;
● “Option Units” are
to the 2,250,000 units that were purchased by BTIG 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 BTIG 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;
iii
● “Private Placement Units”
are to the units issued to our Sponsor and BTIG in the Private Placement;
● “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) Private Placement Units Purchase Agreement, dated October 31, 2024, which we entered into with BTIG, together;
● “Private Placement Warrants”
are to the warrants included within the Private Placement Units purchased by our Sponsor and BTIG in the Private Placement;
● “Public Shareholders”
are to the holders of our Public Shares, including our Sponsor and Management Team to the extent our Sponsor and/or the members of our
Management Team purchase Public Shares, provided that our Sponsor’s and each 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
purchased in our Initial Public Offering or thereafter in the open market);
● “Registration Rights Agreement” are to the Registration
Rights Agreement, dated October 31, 2024, which we entered into with the Sponsor and the other holders party thereto;
● “Report” are to
this Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2025;
● “Representative Shares”
are to the 100,000 Class A Ordinary Shares issued to BTIG in connection with our 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 of 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
September 30,
2025
December 31,
2024
(Unaudited)
Assets
Current Assets
Cash
$ 949,601
$ 1,237,201
Due from Sponsor
32,590
25,000
Prepaid expenses
104,834
185,085
Total current assets
1,087,025
1,447,286
Long-term prepaid insurance
8,667
86,667
Cash and securities held in Trust Account
180,109,893
174,580,335
Total Assets
$ 181,205,585
$ 176,114,288
LIABILITIES, CLASS A ORDINARY SHARES
SUBJECT TO POSSIBLE REDEMPTION, AND SHAREHOLDERS’ DEFICIT
Current Liabilities
Accounts payables and accrued expenses
$ 102,408
$ 38,679
Accrued offering costs
25,000
100,264
Total current liabilities
127,408
138,943
Deferred underwriting fee
6,037,500
6,037,500
Total Liabilities
6,164,908
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 $ 10.44 p er share
as of September 30, 2025 and $ 10.12 as of December 31, 2024
180,109,893
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 September 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 September 30, 2025 and December 31, 2024
612
612
Additional paid-in capital
—
—
Accumulated deficit
( 5,069,903 )
( 4,643,177 )
Total Shareholders’ Deficit
( 5,069,216 )
( 4,642,490 )
TOTAL LIABILITIES, CLASS A ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION, AND SHAREHOLDERS’ DEFICIT
$ 181,205,585
$ 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 (UNAUDITED)
Three Months
Ended
September 30,
2025
Three Months
Ended
September 30,
2024
Nine Months
Ended
September 30,
2025
Period
from
June 18,
2024
(inception)
through
September 30,
2024
General and administrative costs
$ 140,317
$ 25,780
$ 460,363
$ 41,602
Loss from Operations
( 140,317 )
( 25,780 )
( 460,363 )
( 41,602 )
Other income:
Interest earned on cash and securities held in Trust Account
1,862,239
—
5,529,558
—
Interest on operating account
10,185
—
33,637
—
Total other income
1,872,424
—
5,563,195
—
Net Income (Loss)
$ 1,732,107
$ ( 25,780 )
$ 5,102,832
$ ( 41,602 )
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
$ —
$ 0.21
$ —
Weighted average shares outstanding of non-redeemable Class A and Class B Ordinary Shares outstanding
6,866,375
5,320,000
6,866,375
5,320,000
Basic Net Income (Loss) per Ordinary Share, Non-Redeemable Class A and Class B Ordinary Shares
$ 0.07
$ —
$ 0.21
$ ( 0.01 )
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 NINE MONTHS ENDED SEPTEMBER 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 )
Accretion for Class A Ordinary Shares to redemption amount
—
—
—
—
—
( 1,862,239 )
( 1,862,239 )
Net income
—
—
—
—
—
1,732,107
1,732,107
Balance - September 30, 2025 (Unaudited)
748,375
$ 75
6,118,000
$ 612
$ —
$ ( 5,069,903 )
$ ( 5,069,216 )
FOR THE THREE MONTHS ENDED SEPTEMBER 30,
2024 AND FOR THE
PERIOD FROM JUNE 18, 2024 (INCEPTION) THROUGH SEPTEMBER 30, 2024
Class A
Class B
Additional
Total
Ordinary Shares
Ordinary Shares
Paid-in
Accumulated
Shareholders’
Shares
Amount
Shares
Amount
Capital
Deficit
Deficit
Balance – 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
Net loss
—
—
—
—
—
( 25,780 )
( 25,780 )
Balance – September 30, 2024 (unaudited)
—
$ —
6,118,000
$ 612
$ 24,388
$ ( 41,602 )
$ ( 16,602 )
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 NINE MONTHS ENDED SEPTEMBER 30, 2025
AND
FOR THE PERIOD FROM JUNE 18, 2024 (INCEPTION)
THROUGH JUNE 30, 2024
(UNAUDITED)
Nine Months
Ended
September 30,
2025
Period from
June 18,
2024
(inception)
through
September 30,
2024
Cash Flows from Operating Activities:
Net income (loss)
$ 5,102,832
$ ( 41,602 )
Adjustments to reconcile net income (loss) to net cash used in operating activities:
Payment of formation costs through issuance of Class B Ordinary Shares
—
5,402
Payment of operation costs through IPO Promissory Note - related party
—
30,400
Interest earned on cash and securities held in Trust Account
( 5,529,558 )
—
Changes in operating assets and liabilities:
Prepaid expenses
80,251
—
Due from Sponsor
( 7,590 )
Long-term prepaid insurance
78,000
—
Accounts payables and accrued expenses
63,729
5,800
Accrued offering costs
( 75,264 )
—
Net Cash Used in Operating Activities
$ ( 287,600 )
$ —
Net Change in Cash
( 287,600 )
—
Cash - Beginning of period
1,237,201
—
Cash - End of period
$ 949,601
$ —
Supplemental disclosure of noncash investing and financing activities:
Deferred offering costs paid by Sponsor in exchange for issuance of Class B Ordinary Shares
$ —
$ 19,873
Prepaid expenses paid by Sponsor in exchange for issuance of Class B Ordinary Shares
$ —
$ 183,306
Deferred offering costs included in accrued offering costs
$ —
$ 19,598
The accompanying notes are an integral part of
these unaudited condensed financial statements.
4
NEWBURY
STREET II ACQUISITION CORP
NOTES
TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
SEPTEMBER
30, 2025
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 September 30, 2025, the Company had not entered into a definitive agreement with any specific Business Combination
target.
As of September 30, 2025, the Company had
not yet commenced operations. All activity for the period from June 18, 2024 (inception) through September 30, 2025 related to the
Company’s formation and the Initial Public Offering (as defined below), and subsequent to the Initial Public Offering,
identifying and evaluating prospective acquisition candidates and activities in connection with the Business Combination. The
Company will not generate any operating revenue until after the completion of its initial Business Combination, at the earliest. The
Company generates non-operating income in the form of interest income from the proceeds derived from the Initial Public Offering.
The 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 of the
Over-Allotment Option (as defined in Note 6) in the amount of 2,250,000 Public 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 (each, a “Public Warrant”).
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 to the Sponsor and BTIG, LLLC (“BTIG”),
the underwriter in the Initial Public Offering, in a private placement, generating gross proceeds of $ 6,483,750 , which is described in
Note 4 (the “Private Placement”). Of those 648,375 Private Placement Units, the Sponsor purchased 484,500 Private Placement
Units and BTIG purchased 163,875 Private Placement Units. 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, the Deferred Fee of $ 6,037,500 (as defined in Note 6), and $ 625,629 of other offering costs.
5
NEWBURY
STREET II ACQUISITION CORP
NOTES
TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
SEPTEMBER
30, 2025
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”) with Continental Stock Transfer & Trust Company
(“Continental”), acting as trustee. The funds in the Trust Account are held only in (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”). The 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 sheets 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 (as currently in effect,
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,
if any), 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 (UNAUDITED)
SEPTEMBER
30, 2025
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. BTIG 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 and 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.
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.
7
NEWBURY
STREET II ACQUISITION CORP
NOTES
TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
SEPTEMBER
30, 2025
Liquidity, Capital Resources
and Going Concern
The Company has a mandatory liquidation date of
November 4, 2026, the end of the Combination Period, at which time it will cease all operations except for the purpose of winding up,
redeeming public shares, and liquidating. As of September 30, 2025, the Company had working capital of $ 959,617 and cash outside the Trust
Account available to fund ongoing operating expenses.
In accordance with the Financial Accounting
Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 205-40, “Presentation of Financial
Statements – Going Concern,” Management has evaluated whether conditions and events raise substantial doubt about the
Company’s ability to continue as a going concern within one year after the date that the accompany unaudited condensed
financial statements were issued. The Company’s liquidity needs through the liquidation date will depend on the level of
transaction costs and the timing of a potential Business Combination. While the current working capital is expected to be sufficient
to fund operations for 12 months from the issuance of the accompany unaudited condensed financial statements, if additional expenses
are incurred or the Business Combination process extends significantly, the Company may need to seek additional financing from its
sponsor or third parties.
If the Company is unable to complete a Business Combination by November
4, 2026, it will liquidate the Trust Account and distribute the funds to its Public Shareholders. This condition raises substantial doubt
about the Company’s ability to continue as a going concern. The accompany unaudited condensed financial statements do not include
any adjustments that might result from the outcome of this uncertainty.
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 (i) IPO Registration Statement and (ii) 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 nine months ended
September 30, 2025 are not necessarily indicative of the results to be expected for the year ending December 31, 2025, or for any future
periods.
Emerging Growth Company Status
T he 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 accompanying unaudited condensed financial statements with another public company that is neither
an (i) emerging growth company nor (ii) 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.
8
NEWBURY
STREET II ACQUISITION CORP
NOTES
TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
SEPTEMBER
30, 2025
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 $ 949,601 and $ 1,237,201 in cash
and no cash equivalents as of September 30, 2025 and December 31, 2024, respectively.
Securities Held in Trust Account
As of September 30, 2025 and December 31, 2024,
the assets held in the Trust Account, amounting to $ 180,109,893 and $ 174,580,335 , respectively, were held in money market funds investing
in Treasury bills.
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, “Other Assets and Deferred Costs”, 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 applied this guidance to allocate Initial Public Offering
proceeds from the Public Units between Public Shares and Public Warrants, using the residual method by allocating Initial Public Offering
proceeds first to assigned value of the Public Warrants and then to the Public Shares. Offering costs allocated to Public Shares were
charged to temporary equity. Offering costs allocated to the Public Warrants and Private Placement Warrants were charged to shareholders’
deficit. After Management’s evaluation, the Warrants were 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 accompanying unaudited condensed financial
statements 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.
9
NEWBURY
STREET II ACQUISITION CORP
NOTES
TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
SEPTEMBER
30, 2025
ASC 740 prescribes a recognition threshold
and a measurement attribute for the accompanying unaudited condensed financial statements 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 September 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.
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. For the period from June 18, 2024 (inception) through September 30, 2024, weighted average Ordinary Shares were
reduced for the effect of an aggregate of 798,000 Founder Shares that were subject to forfeiture if the Over-Allotment Option was not
exercised (see Note 5). As of September 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 periods presented.
For the
Three Months
Ended
September 30,
2025
For the
Three Months
Ended
September 30,
2024
For
the
Nine Months
Ended
September 30,
2025
For the
Period from
June 18,
2024
(inception)
through
September 30,
2024
Ordinary Shares subject to possible redemption
Numerator:
Net income allocable to Ordinary Shares subject to possible redemption
$ 1,238,944
$ —
$ 3,649,962
$ —
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
$ —
$ 0.21
$ —
Non-redeemable Ordinary Shares
Numerator:
Net income (loss) allocable to Ordinary Shares not subject to redemption
$ 493,163
$ ( 25,780 )
$ 1,452,870
$ ( 41,602 )
Denominator:
Weighted average shares outstanding, non-redeemable Ordinary Shares
6,866,375
5,320,000
6,866,375
5,320,000
Basic and diluted net income (loss) per share, non-redeemable Ordinary Shares
$ 0.07
$ —
$ 0.21
$ ( 0.01 )
10
NEWBURY
STREET II ACQUISITION CORP
NOTES
TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
SEPTEMBER
30, 2025
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 Public 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 September 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
September 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
5,529,558
13,406,776
Class A Ordinary Shares subject to possible redemption
$ 180,109,893
$ 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.
In November 2023, the FASB issued ASU Topic 2023-07, “Segment
Reporting (Topic 280): Improvements to Reportable Segment Disclosures” (“ASU 2023-07”), which requires the disclosure
of additional segment information. ASU 2023-07 is effective for fiscal years beginning after December 15, 2023, and interim periods within
fiscal years beginning after December 15, 2024. The Company adopted ASU 2023-07 as of March 31, 2025 (see Note 9).
Management does not believe that any recently
issued, but not yet effective, accounting standards, if currently adopted, would have a material effect on the accompanying unaudited
condensed financial statements.
NOTE 3. INITIAL PUBLIC OFFERING
On November 4, 2024, the Company sold 17,250,000
Public Units, which included the full exercise of the Over-Allotment Option in the amount of 2,250,000 Option Units, at a price of $ 10.00
per Public 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).
11
NEWBURY
STREET II ACQUISITION CORP
NOTES
TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
SEPTEMBER
30, 2025
NOTE 4. PRIVATE PLACEMENT
Simultaneously with the closing of the Initial
Public Offering, the Sponsor and 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.
Pursuant to the Letter Agreement, 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.
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, dated October
31, 2024, by and among the Company and certain security holders (the “Registration Rights Agreement”). The Registration Rights
Agreement requires 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.
12
NEWBURY
STREET II ACQUISITION CORP
NOTES
TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
SEPTEMBER
30, 2025
Administrative Support Agreement
Commencing on November 1, 2024, the Company
entered into an administrative services agreement, dated October 31, 2024 (the “Administrative Services Agreement”), with
an affiliate of the Sponsor, pursuant to which, the Company agreed to pay the affiliate of the Sponsor 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 September 30, 2025, the Company
incurred and paid $ 30,000 for these services and for the nine months ended September 30, 2025, the Company incurred and paid $ 90,000 for
these services. These amounts are included in the general and administrative costs on the accompanying unaudited condensed statements
of operations.
IPO Promissory Note
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 September 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. On September 26, 2025, the Company paid tax and accounting expenses on behalf of
the Sponsor of $ 7,590 . As of September 30, 2025 and December 31, 2024, $ 32,590 and $ 25,000 , respectively, were due to be repaid to the
Company from the Sponsor.
Working Capital Loans
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 will 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 September 30, 2025 and December 31, 2024, the Company had no borrowings under the Working Capital Loans.
NOTE 6. COMMITMENTS AND CONTINGENCIES
Underwriting Agreement
The Company granted BTIG 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 (the “Over-Allotment Option”). On November 4, 2024, in connection with
the closing of the Initial Public Offering, BTIG 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 Public Unit offering price to BTIG at the closing of the Initial Public Offering, or $ 3,450,000 in
the aggregate. In addition, BTIG 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 BTIG from the amounts held in the Trust Account solely in the event the Company completes its initial Business Combination.
13
NEWBURY
STREET II ACQUISITION CORP
NOTES
TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
SEPTEMBER
30, 2025
Representative Shares
T he 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 September 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.
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 BTIG 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, BTIG
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 September 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 September 30, 2025 and December 31, 2024, 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 per 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, 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.
14
NEWBURY
STREET II ACQUISITION CORP
NOTES
TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
SEPTEMBER
30, 2025
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.
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, with certain limited exceptions, including that 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.
15
NEWBURY
STREET II ACQUISITION CORP
NOTES
TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
SEPTEMBER
30, 2025
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.
The following table presents information
about the Company’s assets that are measured at fair value as of September 30, 2025, December 31, 2024, and November 4, 2024, and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair
value:
Description
Level
September 30,
2025
December 31,
2024
Assets:
Cash and securities held in Trust Account
1
$
180,109,893
$
174,580,335
Description
Level
November 4, 2024
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
5.0 %
Volatility
4.0 %
16
NEWBURY
STREET II ACQUISITION CORP
NOTES
TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
SEPTEMBER
30, 2025
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 %
Term (years)
3
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.
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 unaudited condensed statements of operations as
net income (loss). The measure of segment assets is reported on the accompanying unaudited 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 and total assets, which include the following:
September 30,
2025
December 31,
2024
Trust Account
$ 180,109,893
$ 174,580,335
Cash
$ 949,601
$ 1,237,201
For the
Three Months
Ended
September 30,
2025
For the
Three Months
Ended
September 30,
2024
For the
Nine Months
Ended
September 30,
2025
For the
period from
June 18,
2024
(inception)
through
September 30,
2024
General and administrative costs
$ 140,317
$ 25,780
$ 460,363
$ 41,602
Interest earned on marketable securities held in Trust Account
$ 1,862,239
$ —
$ 5,529,558
$ —
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.
General and administrative 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. General and administrative 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 accompanying condensed balance sheets 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.
17
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, possible Business
Combinations and the financing thereof, and related matters, and the plans and objectives of Management for future operations, are forward-looking
statements within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act. When used in this Report, words
such as “may,” “should,” “could,” “would,” “anticipate,” “believe,”
“estimate,” “expect,” “intend” and similar expressions, as they relate to us or our Management, identify
forward-looking statements. We have based these forward-looking statements on our Management’s current expectations and projections
about future events, 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, for the purpose of effecting a Business Combination. Our Sponsor is Newbury Street II Acquisition Sponsor
LLC.
We are not limited in our search for target businesses
to a particular industry or sector for the purpose of consummating the Business Combination. We are an early stage and emerging growth
company and, as such, we are subject to all of the risks associated with early stage and emerging growth companies. We expect to continue
to incur significant costs in the pursuit of our acquisition plans. There can be no assurance that our plans to complete a Business Combination
will be successful.
Our IPO Registration Statement became effective
on October 31, 2024. On November 4, 2024, we consummated our Initial Public Offering of 17,250,000 Public Units, including 2,250,000 Option
Units issued pursuant to the full exercise of the Over-Allotment Option. Each Public Unit consists of one Public Share and one-half of
one Public Warrant. The Public Units were sold at a price of $10.00 per Public Unit, generating gross proceeds to us of $172,500,000.
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 in the Private Placement at a purchase price of $10.00 per Private Placement Unit, generating
gross proceeds to us of $6,483,750. 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 Units (and underlying securities) are identical to the Public
Units, except as otherwise disclosed in the IPO Registration Statement.
Following the closing of the Initial Public Offering
and Private Placement, an amount of $173,362,500 from the net proceeds of the Initial Public Offering and the Private Placement was initially
placed in the Trust Account located in the United States with Continental acting as trustee. The Trust Account may be invested only (i)
in U.S. government securities, within the meaning set forth in Section 2(a)(16) of the Investment Company Act with a maturity of 185 days
or less, (ii) in any open-ended investment company that holds itself out as a money market fund selected by us meeting the conditions
of paragraphs (d)(2), (d)(3) and (d)(4) of Rule 2a-7 of the Investment Company Act, or (iii) as cash or cash items (including in demand
deposit accounts) at a bank as determined by us, until the earlier of: (x) the completion of the Business Combination and (y) the distribution
of the Trust Account, as described below.
18
We have until November 4, 2026 (24 months from
the closing of the Initial Public Offering), or until such earlier liquidation date as our Board may approve or such later date as our
shareholders may approve pursuant to the Amended and Restated Articles, to consummate the Business Combination. If we are unable to complete
the Business Combination by the end of the Combination Period, we will (i) cease all operations except for the purpose of winding up,
(ii) as promptly as reasonably possible, but not more than ten business days thereafter, redeem the Public Shares, at a per-share price,
payable in cash, equal to the aggregate amount then on deposit in the Trust Account including interest earned on the funds held in the
Trust Account and not previously released to us to pay taxes, if any, 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
our remaining shareholders and our Board, dissolve and liquidate, subject, in each case, to our obligations under Cayman Islands law to
provide for claims of creditors and the requirements of other applicable law.
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 June 18, 2024 (inception) through September 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. 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.
For the three months ended September 30, 2025,
we had a net income of $1,732,107, which consists of interest earned on marketable securities held in the Trust Account of $1,862,239,
interest on operating account of $10,185 and general and administrative costs of $140,317.
For the three months ended September 30 2024,
we had a net loss of $25,780, which consists of general and administrative costs of $25,780.
For the nine months ended September 30, 2025,
we had a net income of $5,102,832, which consists of interest earned on marketable securities held in the Trust Account of $5,529,558,
interest on operating account of $33,637 and general and administrative costs of $460,363.
For the period from June 18, 2024 (inception)
through September 30, 2024, we had a net loss of $41,602, which consists of general and administrative costs of $41,602.
19
Liquidity, Capital Resources and Going Concern
Following the Initial Public Offering, including
the full exercise of the Over-Allotment Option, and the Private Placement, a total of $173,362,500 was initially placed in the Trust Account.
We incurred fees of $10,113,129, consisting of $3,450,000 of cash underwriting fee, $6,037,500 of Deferred Fee, and $625,629 of other
offering costs.
As of September 30, 2025 and December 31, 2024,
we had $949,601 and $1,237,201, respectively, of cash in our operating account. As of September 30, 2025 and December 31, 2024, we had
a working capital of $959,617 and $1,308,343, respectively.
As of September 30, 2025 and December 31, 2024,
we had marketable securities held in the Trust Account of approximately $180,109,893 and $174,580,335, respectively (including approximately
$7,609,893 and $2,080,335, respectively, of interest income). We may withdraw interest from the Trust Account to pay taxes, if any. We
intend to use substantially all of the funds held in the Trust Account, including any amounts representing interest earned on the Trust
Account (which intertest shall be net of taxes payable, if any, and exclude the Deferred Fee), 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. 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.
As of September 30, 2025, we had cash held outside
of the Trust Account of $949,601. We use the funds held outside the Trust Account primarily to identify and evaluate target businesses,
perform business due diligence on prospective target businesses, travel to and from the offices, plants, or similar locations of prospective
target businesses or their representatives or owners, review corporate documents and material agreements of prospective target businesses,
and structure, negotiate and complete a Business Combination.
Our liquidity needs through September 30, 2025
have been satisfied through (i) a contribution of $25,000 from the Sponsor in exchange for the issuance of our Founder Shares, (ii) a
loan pursuant to the IPO Promissory Note and (iii) the net proceeds from the consummation of the Initial Public Offering and Private Placement
held outside the Trust Account.
Going Concern
We have a mandatory liquidation date of
November 4, 2026, the end of our Combination Period, at which time we will cease all operations except for the purpose of winding
up, redeeming public shares, and liquidating. As of September 30, 2025, we had working capital of $959,617 and $949,601 of cash
outside the Trust Account available to fund ongoing operating expenses.
In accordance with FASB ASC Topic 205-40,
“Presentation of Financial Statements – Going Concern,” Management has evaluated whether conditions and events
raise substantial doubt about our ability to continue as a going concern within one year after the date that the financial
statements included in this Report under “Item 1. Financial Statements” were issued. Our liquidity needs through the
liquidation date will depend on the level of transaction costs and the timing of a potential Business Combination. While the current
working capital is expected to be sufficient to fund operations for 12 months from the issuance of the financial statements included
in this Report under “Item 1. Financial Statements”, if additional expenses are incurred or the Business Combination
process extends significantly, we may need to seek additional financing from our Sponsor or third parties.
If we are unable to complete a Business Combination
by November 4, 2026, we will liquidate the Trust Account and distribute the funds to our Public Shareholders. This condition raises substantial
doubt about our ability to continue as a going concern. The financial statements included in this Report under “Item 1. Financial
Statements” do not include any adjustments that might result from the outcome of this uncertainty.
IPO Promissory Note
Prior to the closing of our Initial Public Offering,
our Sponsor agreed to loan us an aggregate of up to $300,000 under the IPO Promissory Note. Such loans and advances were non-interest
bearing and payable on the earlier of June 30, 2025 or the completion of our Initial Public Offering. The loan of $213,706 was fully repaid
upon the consummation of our Initial Public Offering on November 4, 2024. No additional borrowing is available under the IPO Promissory
Note.
20
Working Capital Loans
In order to fund working capital
deficiencies or finance transaction costs in connection with a 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 a
Business Combination, we will repay such Working Capital Loans. In the event that a 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 converted into units of the
post-Business Combination entity at a price of $10.00 per unit. The units would be identical to the Private Placement Units. Other
than as set forth above, 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 September 30, 2025 and December 31, 2024, we did not have any borrowings under any
Working Capital Loans.
Contractual Obligations
We do not have any long-term debt, capital lease
obligations, operating lease obligations or long-term liabilities, other than as follows:
Administrative Support Agreement
Commencing on November 1, 2024, and until the
completion of our Business Combination or liquidation, we pay an affiliate of the Sponsor $10,000 per month for office space, utilities,
and secretarial and administrative support pursuant to the Administrative Support Agreement. For the three and nine months ended September
30, 2025, we incurred $30,000 and $90,000, respectively, in fees for these services, of which such amount is included in accrued expenses
in the condensed balance sheets of the financial statements included in this Report under “Item 1. Financial Statements”.
Underwriting Agreement and Representative Shares
We granted BTIG a 45-day option from the date
of the Initial Public Offering to purchase up to an additional 2,250,000 Option Units to cover over-allotments, if any. On November 4,
2025, BTIG fully exercised their Over-Allotment Option.
BTIG is entitled to a deferred underwriting discount
of 3.5% of the gross proceeds of the Initial Public Offering, or $6,037,500, payable upon the closing of an initial Business Combination,
but such Deferred Fee shall be due solely on amounts remaining in the Trust Account following all properly submitted shareholder redemptions
in connection with the consummation of our initial Business Combination pursuant to the Underwriting Agreement.
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.
Registration Rights Agreement
The holders of (i) the Founder Shares, (ii) Representative
Shares, (iii) the Private Placement Units and (iii) any private placement-equivalent units issued in connection with the Working Capital
Loans, if any (and in each case holders of their underlying securities, as applicable) are entitled to registration rights pursuant to
the Registration Rights Agreement, requiring us to register such securities for resale (in the case of the Founder Shares, only after
conversion to our Class A Ordinary Shares). The holders of the majority of these securities are entitled to make up to three demands,
excluding short form demands, that we register such securities. In addition, the holders have certain “piggy-back” registration
rights with respect to registration statements filed subsequent to the consummation of a Business Combination and rights to require us
to register for resale such securities pursuant to Rule 415 under the Securities Act. We will bear the expenses incurred in connection
with the filing of any such registration statements.
21
Letter Agreement
Our Sponsor, directors and officers have entered
into the Letter Agreement with us, pursuant to which, they have waived their rights to liquidating distributions from the Trust Account
with respect to any Founder Shares held by them if we fail to complete our initial Business Combination within the Combination Period.
However, if they acquire Public Shares in or after the Initial Public Offering, they will be entitled to liquidating distributions from
the Trust Account with respect to such Public Shares if we fail to complete our initial Business Combination within the Combination Period.
Additionally, pursuant to the Letter Agreement,
our Sponsor, directors and officers will not propose any amendment to our Amended and Restated Articles to modify (i) the substance or
timing of our obligation to allow redemption in connection with our initial Business Combination or to redeem 100% of our Public Shares
if we do not complete our initial Business Combination within the Combination Period or (ii) any other material provisions relating to
shareholders’ rights or pre-initial Business Combination activity, unless we provide our 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 earned on the funds held in the Trust Account and not previously released to
us to pay our taxes, divided by the number of then outstanding Public Shares.
Critical Accounting Estimates and Policies
We have identified the following as our critical
accounting policies. See Note 2—“Summary of Significant Accounting Policies” of our unaudited condensed financial statements
and notes thereto included in this Report under “Item 1. Financial Statements” for additional information regarding these
critical accounting policies and other significant accounting policies.
Use of Estimates
The preparation of the unaudited condensed financial
statements and notes thereto included in this Report under “Item 1. Financial Statements” in conformity with GAAP requires
Management to make estimates and assumptions that affect the reported amounts of assets and liabilities, income and expenses, and the
disclosure of contingent assets and liabilities, in our unaudited condensed financial statements. These accounting estimates require the
use of assumptions about matters, some of which are highly uncertain at the time of estimation. Management bases its estimates on historical
experience and on various other assumptions it believes to be reasonable under the circumstances, the results of which form the basis
for making judgments, and we evaluate these estimates on an ongoing basis. To the extent actual experience differs from the assumptions
used, our unaudited condensed financial statements and notes thereto included in this Report under “Item 1. Financial Statements”
could be materially affected. We believe that the following accounting policies involve a higher degree of judgment and complexity. As
of September 30, 2025, we did not have any critical accounting estimates to be disclosed.
Class A Ordinary Shares Subject to Possible
Redemption
We account for the Class A Ordinary Shares subject
to possible redemption in accordance with the guidance in FASB ASC Topic 480, “Distinguishing Liabilities from Equity ” .
Class A Ordinary Shares subject to mandatory redemption (if any) are classified as liability instruments and measured at fair value. Conditionally
redeemable Class A Ordinary Shares (including Class A Ordinary Shares that feature redemption rights that are either within the control
of the holder or subject to redemption upon the occurrence of uncertain events not solely within our control) are classified as temporary
equity. At all other times, Class A Ordinary Shares are classified as shareholders’ equity. All of the Public Shares feature certain
redemption rights that are considered to be outside of our control and subject to the occurrence of uncertain future events. Accordingly,
Class A Ordinary Shares subject to possible redemption are presented at redemption value as temporary equity, outside of the shareholders’
equity section of our unaudited condensed balance sheets included in this Report under “Item 1. Financial Statements”.
22
Net Income (Loss) Per Ordinary Share
We comply with the accounting and disclosure requirements
of FASB ASC Topic 260, “Earnings Per Share.” Net income (loss) per Ordinary Share is computed by dividing net income (loss)
applicable to shareholders by the weighted average number of Ordinary Shares outstanding for the applicable periods. We apply the two-class
method in calculating earnings per Ordinary Share and allocate net income (loss) pro rata to Class A Ordinary Shares subject to possible
redemption, nonredeemable Class A Ordinary Shares and Class B Ordinary Shares. Accretion associated with the redeemable Class A Ordinary
Shares is excluded from earnings per share as the redemption value is not in excess of the fair value.
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.
Management does not believe that there are any
other recently issued, but not yet effective, accounting standards, which, if currently adopted, would have a material effect on the unaudited
condensed financial statements and 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
and procedures 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 September 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.
23
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. However, for risks
relating to our operations, 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 June 30, 2025, as filed with the SEC on May 15, 2025. As of the date of this Report, there have been no material changes with respect
to those risk factors, other than as set forth below. Any of these previously disclosed risk factors could result in a significant or
material adverse effect on our results of operations or financial condition. Additional risks not presently known to us or that we currently
deem immaterial 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.
There is substantial doubt about our ability
to continue as a “going concern.”
In connection with our assessment of going concern considerations under
applicable accounting standards, Management has determined that our possible need for additional financing to enable us negotiate and
complete our initial Business Combination, as well as the deadline by which we may be required to liquidate our Trust Account, raise substantial
doubt about our ability to continue as a going concern through approximately one year from the date the unaudited condensed financial
statements included in “Item 1. Financial Statements” of this Report were issued.
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.
Use of Proceeds
There
were no offerings of registered securities and therefore no planned use of proceeds from such offerings during the quarterly period covered
by the Report. 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 time.
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.
Purchases of Equity Securities by the Issuer
and Affiliated Purchasers
There were
no repurchases of our equity securities by us or an affiliate during the quarterly period covered by the Report.
Item 3. Defaults Upon Senior Securities.
None.
Item 4. Mine Safety Disclosures.
Not applicable.
24
Item 5. Other Information.
Trading Arrangements
During the quarterly period ended September 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
None.
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.
25
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: November 14, 2025
Newbury Street II Acquisition Corp
By:
/s/ Thomas Bushey
Name:
Thomas Bushey
Title:
Chief Executive Officer
(Principal Executive Officer)
Dated: November 14, 2025
By:
/s/ Jake Gudoian
Name:
Jake Gudoian
Title:
Chief Financial Officer
(Principal Financial and Accounting Officer)
26
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.