Item 7. Management’s Discussion and Analysis
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Cautionary Note Regarding
Forward-Looking Statements
All statements other than statements of historical fact included in
this Report including, without limitation, statements under this Item regarding our financial position, business strategy and the plans
and objectives of Management for future operations, are forward-looking statements. When used in this Report, words such as “anticipate,”
“believe,” “estimate,” “expect,” “intend” and similar expressions, as they relate to us
or our Management, identify forward-looking statements. Such forward-looking statements are based on the beliefs of our Management, as
well as assumptions made by, and information currently available to, our Management. Actual results could differ materially from those
contemplated by the forward-looking statements as a result of certain factors detailed in our filings with the SEC. All subsequent written
or oral forward-looking statements attributable to us or persons acting on our behalf are qualified in their entirety by this paragraph.
The following discussion and analysis of our financial condition and
results of operations should be read in conjunction with the financial statement and the notes thereto contained elsewhere in this Report.
Overview
We are a blank check company
incorporated in the Cayman Islands on December 13, 2024, formed for the purpose of effecting a merger, amalgamation, share exchange, asset
acquisition, share purchase, reorganization or other similar Business Combination with one or more businesses (“Business Combination”).
We intend to effectuate our Business Combination using cash derived from the proceeds of the Initial Public Offering and the sale of the
Private Placement Warrants, our shares, debt or a combination of cash, shares and debt.
We expect to continue to incur
significant costs in the pursuit of our acquisition plans. We cannot assure you that our plans to complete a Business Combination will
be successful.
Results of Operations
We have neither engaged in
any operations nor generated any revenues to date. Our only activities from December 13, 2024 (inception) through December 31, 2025 were
organizational activities and those necessary to prepare for the Initial Public Offering, described below. We do not expect to generate
any operating revenues until after the completion of our Business Combination. Subsequent to the Initial Public Offering, we generate
non-operating income in the form of interest income on marketable securities held in the Trust Account. We incur expenses as a result
of being a public company (for legal, financial reporting, accounting and auditing compliance), as well as for due diligence expenses.
68
For the year ended December
31, 2025, we had a net income of $2,889,101, which consists of interest income on marketable securities held in the Trust Account of $3,363,626,
offset by operating costs of $474,525. Operating costs for the year ended December 31, 2025 compared to the period from December 13, 2024
(inception) through December 31, 2024 was significantly higher primarily due to accounting and legal fees related to our Initial Public
Offering.
For the period from December
13, 2024 (inception) through December 31, 2024, we incurred a net loss of $19,932, consisting entirely of general and administrative expenses.
Factors That May
Adversely Affect our Results of Operations
Our results of operations
and our ability to complete an initial Business Combination may be adversely affected by various factors that could cause economic uncertainty
and volatility in the financial markets, many of which are beyond our control. Our results of operations and our ability to consummate
an initial Business Combination could be impacted by, among other things, downturns in the financial markets or in economic conditions,
increases in oil prices, 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. We 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 our business and our ability to complete an initial Business Combination.
Liquidity, Capital Resources
and Going Concern
On July 3, 2025, we consummated
the Initial Public Offering of 17,250,000 Units, which includes the full exercise by the underwriters of their over-allotment option in
the amount of 2,250,000 Units, at $10.00 per Unit, generating gross proceeds of $172,500,000. Simultaneously with the closing of the Initial
Public Offering, we consummated the sale of an aggregate of 2,250,000 Private Placement Warrants, at a price of $2.00 per warrant, or
$4,500,000 in the aggregate. Of those 2,250,000 Private Placement Warrants, the Sponsor purchased 1,500,000 Private Placement Warrants
and Cantor Fitzgerald & Co. purchased 750,000 Private Placement Warrants.
Following the Initial Public
Offering, the full exercise of the over-allotment option, and the sale of the Units, a total of $172,500,000 was placed in the Trust Account.
We incurred $11,867,239 in Initial Public Offering related costs, consisting of $3,000,000 of cash underwriting fees, $8,212,500 of deferred
underwriting fees, and $654,739 of other offering costs.
For the year ended December
31, 2025, net cash used in operating activities was $497,444. Net income of $2,889,101 was impacted by the interest earned on marketable
securities held in Trust Account of $3,363,626 and payment of operation costs through promissory note – related party of $49,067.
Changes in operating assets and liabilities used $71,986 of cash from operating activities.
For the period from December
13, 2024 (inception) through December 31, 2024, net cash used in operating activities was $0. Net loss of $19,932 was impacted by payment
of expenses through promissory note to related party of $10,420 and formation costs paid by Sponsor in exchange for issuance of Class
B ordinary shares. Changes in operating assets and liabilities provided $0 of cash from operating activities.
As of December 31, 2025, we
had cash and marketable securities of $175,863,626 (including approximately $3,363,626 of interest income) consisting of U.S. Treasury
Bills with a maturity of 185 days or less held in the Trust Account. We intend to use substantially all of the funds held in the Trust
Account, including any amounts representing interest earned on the Trust Account (less income taxes payable), to complete our 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.
69
As of December 31, 2025, we
had cash of $383,075 outside of the Trust Account. We intend to use the funds held outside the Trust Account primarily to identify and
evaluate target businesses, perform business due diligence on prospective target businesses, travel to and from the offices, plants or
similar locations of prospective target businesses or their representatives or owners, review corporate documents and material agreements
of prospective target businesses, and structure, negotiate and complete a Business Combination.
In order to 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 funds as may be required. If we complete a Business Combination, we would repay
such loaned amounts. 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 loaned amounts but no proceeds from our Trust Account would be used for such repayment. Up to $1,500,000
of such Working Capital Loans may be convertible into private placement warrants of the post Business Combination entity at a price of
$2.00 per warrant at the option of the lender.
In connection with the Company’s
assessment of going concern considerations in accordance with ASC 205-40, “Going Concern,” as of December 31, 2025, the Company
may need to raise additional capital through loans or additional investments from its Sponsor, stockholders, officers, directors, or third
parties. The Company’s officers, directors and Sponsor may, but are not obligated to, loan the Company funds, from time to time
or at any time, in whatever amount they deem reasonable in their sole discretion, to meet the Company’s working capital needs. Accordingly,
the Company may not be able to obtain additional financing. If the Company is unable to raise additional capital, it may be required to
take additional measures to conserve liquidity, which could include, but not necessarily be limited to, curtailing operations, suspending
the pursuit of a potential transaction, and reducing overhead expenses. The Company cannot provide any assurance that new financing will
be available to it on commercially acceptable terms, if at all.
The Company’s liquidity
condition raises substantial doubt about the Company’s ability to continue as a going concern for a period of time within one year
after the date that the accompanying financial statements are issued. Management plans to address this uncertainty through a Business
Combination. No adjustments have been made to the carrying amounts of assets or liabilities should the Company be required to liquidate
after the Combination Period. The Company intends to complete the initial Business Combination before the end of the Combination Period.
However, there can be no assurance that the Company will be able to consummate any business combination by the end of the Combination
Period.
Off-Balance Sheet Financing Arrangements
We have no obligations, assets or liabilities,
which would be considered off-balance sheet arrangements as of December 31, 2025. We do not participate in transactions that create relationships
with unconsolidated entities or financial partnerships, often referred to as variable interest entities, which would have been established
for the purpose of facilitating off-balance sheet arrangements. We have not entered into any off-balance sheet financing arrangements,
established any special purpose entities, guaranteed any debt or commitments of other entities, or purchased any non-financial assets.
Contractual Obligations
We do not have any long-term
debt, capital lease obligations, operating lease obligations or long-term liabilities, other than an agreement with the affiliate of the
Sponsor, to pay an aggregate of $12,500 per month for office space, utilities, and secretarial and administrative support. We began incurring
these fees on July 3, 2025 and will continue to incur these fees monthly until the earlier of the completion of the Business Combination
and our liquidation.
70
Underwriting Agreement
The underwriters
had a 45-day option from the date of the Initial Public Offering to purchase up to an additional 2,250,000 units to cover over-allotments,
if any. On July 3, 2025, the underwriters elected to fully exercise their over-allotment option to purchase an additional 2,250,000 Units
at a price of $10.00 per Unit.
Administrative Services Agreement
Commencing on July 2, 2025, and until completion of our initial Business
Combination or liquidation, we reimburse an affiliate of our Sponsor $12,500 per month for certain office space, utilities and secretarial
and administrative services as may be reasonably required by our Company pursuant to the Administrative Services Agreement. For the year
ended December 31, 2025 and for the period from December 13, 2024 (inception) through December 31, 2024, the Company incurred $75,000
and $0, respectively, in fees for these services, of which such amount is included in accounts payable and accrued expenses in the accompanying
balance sheets.
Critical Accounting Estimates
The preparation of financial
statements and related disclosures in conformity with accounting principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets
and liabilities at the date of the financial statements, and income and expenses during the periods reported. Making estimates requires
management to exercise significant judgement. It is at least reasonably possible that the estimate of the effect of a condition, situation
or set of circumstances that existed at the date of the financial statements, which management considered in formulating its estimate,
could change in the near term due to one or more future confirming events. Accordingly, the actual results could materially differ from
those estimates.
Class A Ordinary Shares Subject to Possible
Redemption
We account for our ordinary
shares subject to possible conversion in accordance with the guidance in Accounting Standards Codification (“ASC”) Topic 480
“Distinguishing Liabilities from Equity.” Ordinary shares subject to mandatory redemption are classified as a liability instrument
and measured at fair value. Conditionally redeemable ordinary shares (including 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, ordinary shares are classified as shareholders’ equity. Our ordinary shares
feature certain redemption rights that are considered to be outside of our control and subject to occurrence of uncertain future events.
Accordingly, ordinary shares subject to possible redemption are presented at redemption value as temporary equity, outside of the shareholders’
(deficit) equity section of our balance sheets.
Net Income (Loss) Per Ordinary Share
The Company complies with
accounting and disclosure requirements of FASB ASC Topic 260, “Earnings Per Share.” Income and losses are shared pro rata
to the shares. Net income (loss) per Ordinary Share is computed by dividing net income (loss) by the weighted average number of Ordinary
Shares outstanding for the period. Accretion associated with the redeemable Ordinary Shares is excluded from income (loss) per Ordinary
Share as the redemption value approximates fair value.
71
Recent Accounting Standards
Management does not believe that any recently issued, but not yet effective,
accounting standards, if currently adopted, would have a material effect on the Company’s financial statements.
Item 7A. 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 8. Financial Statements and Supplementary Data.
This information appears following
Item 15 of this Report and is included herein by reference.
Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.
None.