Item 1. Financial Statements
Item
1. Financial Statements
STARLINK
AI ACQUISITION CORPORATION
CONDENSED
BALANCE SHEETS
April 30,2026
(Unaudited)
January 31, 2026
Assets:
Current Assets
Cash
$ 399,100
$ 100,000
Total Current Assets
399,100
100,000
Deferred offering costs
319,084
232,134
Total Assets
$ 718,184
$ 332,134
Liabilities and Shareholders’ Deficit
Current Liabilities
A ccrued expenses
$ -
$ 3,000
Due to related party
480,827
58,921
Promissory note – related party
300,000
300,000
Total Current Liabilities
780,827
361,921
Commitments and Contingencies – see Note 6
-
Shareholders’ Deficit
Ordinary shares, $ 0.0001 par value; 500,000,000 shares authorized; 2,875,000 shares issued and outstanding (1)
287
287
Additional paid-in capital
24,713
24,713
Accumulated deficit
( 87,643 )
( 54,787 )
Total Shareholders’ Deficit
( 62,643 )
( 29,787 )
Total Liabilities and Shareholders’ Deficit
$ 718,184
$ 332,134
(1)
Ordinary
shares have been retroactively restated to reflect the issuance of an additional 1,150,000 founder shares to the sponsors for no
consideration on February 20, 2026, including an aggregate of up to 375,000 shares of ordinary shares subject to forfeiture if the
over-allotment option is not exercised in full or in part by the underwriters (see Note 5).
As
a result of the partial exercise of the underwriters’ over-allotment option which was closed on May 27, 2026, 125,000 shares
of the total 375,000 ordinary shares were no longer subject to forfeiture.
The
accompanying notes are an integral part of these unaudited condensed financial statements.
1
STARLINK
AI ACQUISITION CORPORATION
UNAUDITED
CONDENSED STATEMENT OF OPERATIONS
For the
Three Months
ended
April 30, 2026
Formation and operating costs
$ 32,856
Loss from operations
( 32,856 )
Net loss
$ ( 32,856 )
Basic and diluted weighted average shares outstanding (1)
2,500,000
Basic and diluted net loss per share
$ ( 0.01 )
(1)
Excludes
an aggregate of up to 375,000 ordinary shares subject to forfeiture if the over-allotment option is not exercised in full or in part
by the underwriter (see Note 5). Ordinary shares have been retroactively restated to reflect the issuance of an additional 1,150,000
founder shares to the sponsors for no consideration in February 2026, including an aggregate of up to 375,000 ordinary shares subject
to forfeiture if the over-allotment option is not exercised in full or in part by the underwriters (see Note 5).
As
a result of the partial exercise of the underwriters’ over-allotment option which was closed on May 27, 2026, 125,000 shares of
the total 375,000 ordinary shares were no longer subject to forfeiture.
The
accompanying notes are an integral part of these unaudited condensed financial statements.
2
STARLINK
AI ACQUISITION CORPORATION
UNAUDITED
CONDENSED STATEMENT OF CHANGES IN SHAREHOLDER’S DEFICIT
FOR
THE THREE MONTHS ENDED APRIL 30, 2026
Shares (1)
Amount
Capital
Deficit
Deficit
Ordinary Shares
Additional
Paid-in
Accumulated
Total
Shareholders’
Shares (1)
Amount
Capital
Deficit
Deficit
Balance–January 31, 2026
2,875,000
$ 287
$ 24,713
$ ( 54,787 )
$ ( 29,787 )
Net loss
-
-
-
( 32,856 )
( 32,856 )
Balance–April 30, 2026
2,875,000
$ 287
$ 24,713
$ ( 87,643 )
$ ( 62,643 )
(1)
Ordinary
shares have been retroactively restated to reflect the issuance of an additional 1,150,000 founder shares to the sponsors for no
consideration on February 20, 2026, including an aggregate of up to 375,000 shares of ordinary shares subject to forfeiture if the
over-allotment option is not exercised in full or in part by the underwriters (see Note 5). As a result of the partial exercise of
the underwriters’ over-allotment option which was closed on May 27, 2026, 125,000 shares of the total 375,000 ordinary shares
were no longer subject to forfeiture.
The
accompanying notes are an integral part of these unaudited condensed financial statements.
3
STARLINK
AI ACQUISITION CORPORATION
UNAUDITED
CONDENSED STATEMENT OF CASH FLOWS
For the
Three Months
Ended
April 30, 2026
Cash Flows from Operating Activities:
Net loss
$ ( 32,856 )
Changes in operating assets and liabilities:
Accrued expenses
( 3,000 )
Net cash used in operating activities
( 35,856 )
Cash Flows from Financing Activities:
Advances from related party
334,956
Net cash provided by financing activities
334,956
Net change in cash
299,100
Cash, Beginning of period
100,000
Cash, End of the period
$ 399,100
Supplemental Disclosures of Noncash Financing Activities
Deferred
offering costs paid by related party
$ 86,950
The
accompanying notes are an integral part of the unaudited condensed financial statements.
4
STARLINK
AI ACQUISITION CORPORATION
NOTES
TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
Note
1 — Description of Organization, Business Operations
Starlink
AI Acquisition Corporation (the “Company”) is a blank check company incorporated as a Cayman Islands exempted company on
September 29, 2025. The Company was formed for the purpose of effecting a merger, share exchange, asset acquisition, share purchase,
reorganization or similar business combination with one or more businesses or entities (“Business Combination”). The Company
is not limited to a particular industry or geographic region for purposes of consummating a Business Combination. The Company is an early
stage and emerging growth company and, as such, the Company is subject to all of the risks associated with early stage and emerging growth
companies.
As
of April 30, 2026, the Company had not commenced any operations. All activities through April 30, 2026 are related to the Company’s
organizational activities as well as activities related to completing the initial public offering (“IPO”), which are described
below. The Company will not generate any operating revenues until after the completion of a Business Combination, at the earliest. The
Company will generate non-operating income in the form of interest income from the proceeds derived from the IPO and sale of Private
Units (as defined below). The Company has selected January 31 as its fiscal year end.
The
Company’s sponsor is JKapital Ltd. (the “Sponsor”), a BVI business company with limited liability.
The
registration statement for the IPO was declared effective on May 7, 2026. On May 11, 2026, the Company consummated its IPO of 10,000,000
units (the “Public Units”). The Public Units were sold at an offering price of $ 10.00 per unit generating gross proceeds
of $ 100,000,000 . Simultaneously with the IPO, the Company sold to its Sponsor 221,500 units at $ 10.00 per unit (the “Private Units”)
in a private placement generating total gross proceeds of $ 2,215,000 , which is described in Note 4.
The
Company granted the underwriters a 45-day option to purchase up to an additional 1,500,000 Units (the “Option Units”) at
$ 10.00 per unit to cover over-allotments, if any. On May 20, 2026, the underwriters notified the Company of their partial exercise of
the over-allotment option to purchase 500,000 additional units (the “Option Units”) at $ 10.00 per unit. The closing of the
issuance and sale of the Option Units occurred on May 27, 2026, generating total gross proceeds of $ 5,000,000 . Simultaneously with the
closing of the over-allotment option, the Company consummated the private placement of an aggregate of 4,750 Private Units to the Sponsor,
at a price of $ 10.00 per Private Unit, generating gross proceeds of $ 47,500 .
Upon
the underwriters’ partial exercise of the over-allotment option, transaction costs amounted to $ 5,000,995 , consisting of $ 472,500
upfront underwriting commission paid in cash at the closing date of the IPO and the over-allotment option, $ 3,675,000 deferred underwriting
commission (representing 3.5% of the gross proceeds payable from the Trust Account upon the closing of the initial Business Combination),
and $ 853,495 of legal and other offering costs. On the IPO date, $ 718,100 in cash was held outside the Trust Account and is available
for working capital purposes.
The
Company’s management has broad discretion with respect to the specific application of the net proceeds of the IPO and the sale
of the Private Units, although substantially all of the net proceeds are intended to be applied generally toward consummating a Business
Combination. There is no assurance that the Company will be able to complete a Business Combination successfully. The Company must complete
a Business Combination having an aggregate fair market value of at least 80% of the assets held in the Trust Account (as defined below)
(excluding taxes payable on interest earned on the Trust Account) at the time of the agreement to enter into an initial Business Combination.
The Company will only complete a Business Combination if the post-transaction company owns or acquires 50% or more of the outstanding
voting securities of the target or otherwise acquires a controlling interest in the target sufficient for it not to be required to register
as an investment company under the Investment Company Act of 1940, as amended (the “Investment Company Act”). There is no
assurance that the Company will be able to complete a Business Combination successfully.
A
total of $ 105,525,000 ($ 10.05 per Unit) of the net proceeds from the sales of Units in the IPO, the Option Units and the Private Placements
Units on May 11, 2026 and May 27, 2026, were placed in a trust account (the “Trust Account”). The funds held in the trust
account will be invested only in U.S. government treasury bills with a maturity of 185 days or less, or in money market funds meeting
the applicable conditions of Rule 2a-7 promulgated under the Investment Company Act which invest solely in direct U.S. government treasury.
Except with respect to dividend and/or interest earned on the funds held in the Trust Account that may be released to the Company to
pay the Company’s tax obligation, if any, the proceeds from the IPO and the sale of the Private Units that are deposited and held
in the Trust Account will not be released from the Trust Account until the earliest to occur of (i) the completion of the Company’s
initial Business Combination, (ii) the redemption of any public shares properly tendered in connection with a shareholder vote to amend
the Company’s post-offering memorandum and articles of association to (A) modify the substance or timing of obligation to redeem
100% of the public shares if the Company does not complete the Company’s initial Business Combination within 12 months from the
closing date of this offering (or 15 months in the event that a definitive business combination agreement has been publicly announced
within such 12-month period) (the “Completion Window”, subject to shareholder approval, there are no limitations as to the
duration of an extension or the number of times the Completion Window may be extended by shareholders via an amendment to the Company’s
post-offering memorandum and articles of association), or (B) with respect to any other provision relating to shareholders’ rights
or pre-business combination activity, and (iii) the redemption of all of our public shares if the company is unable to complete their
initial business combination within 12 months from the closing date of this offering (or 15 months in the event that a definitive business
combination agreement has been publicly announced within such 12-month period) (unless such Completion Window is extended by shareholders
via an amendment to the Company’s post-offering memorandum and articles of association), subject to applicable law. In no other
circumstances will a public shareholder have any right or interest of any kind to or in the Trust Account.
5
The
Company will provide its shareholders with the opportunity to redeem all or a portion of their public shares upon the completion of the
Business Combination either (i) in connection with a shareholder meeting called to approve the Business Combination or (ii) by means
of a tender offer. If the Company seeks shareholder approval, a majority of the shares voted are voted in favor of the Business Combination.
If a shareholder vote is not required by law and the Company does not decide to hold a shareholder vote for business or other legal reasons,
the Company will, pursuant to its post-offering memorandum and articles of association, conduct the redemptions pursuant to the tender
offer rules of the U.S. Securities and Exchange Commission (“SEC”) and file tender offer documents with the SEC prior to
completing a Business Combination. If, however, shareholder approval of the transaction is required by law, or the Company decides to
obtain shareholder approval for business or legal reasons, the Company will offer to redeem shares in conjunction with a proxy solicitation
pursuant to the proxy rules and not pursuant to the tender offer rules. Additionally, each public shareholder may elect to redeem their
Public Shares irrespective of whether they vote for or against the proposed transaction. If the Company seeks shareholder approval in
connection with a Business Combination, the Company’s Sponsor and any of the Company’s officers or directors that may hold
Founder Shares (as defined in Note 5) (the “Initial Shareholders”) and the underwriter has agreed (a) to vote its Founder
Shares, Private Shares (as defined in Note 4), shares issued as underwriting commissions (see Note 6) and any Public Shares purchased
during or after the IPO in favor of approving a Business Combination and (b) not to convert any shares (including the Founder Shares)
in connection with a shareholder vote to approve, or sell the shares to the Company in any tender offer in connection with, a proposed
Business Combination.
Notwithstanding
the foregoing, if the Company seeks shareholder approval of a Business Combination and it does not conduct redemptions pursuant to the
tender offer rules, the post-offering memorandum and articles of association provides that a public shareholder, together with any affiliate
of such shareholder or any other person with whom such shareholder is acting in concert or as a “group” (as defined under
Section 13 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), will be restricted from redeeming its
shares with respect to more than an aggregate of 15% or more of the Public Shares, without the prior consent of the Company.
The
Company will have 12 months from the closing date of IPO (or 15 months in the event that a definitive business combination agreement
has been publicly announced within such 12-month period) to complete its initial Business Combination. If the Company is unable to complete
its initial Business Combination within such period, unless the Company extends such period pursuant to its post-offering memorandum
and articles of association (subject to shareholder approval, there are no limitations as to the duration of an extension or the number
of times the Completion Window may be extended by shareholders via an amendment to our post-offering memorandum and articles of association),
the Company will: (i) cease all operations except for the purpose of winding up, (ii) as promptly as reasonably possible but not more
than ten business days thereafter, redeem the public shares, at a per-share price, payable in cash, equal to the aggregate amount then
on deposit in the Trust Account, including interest earned on the funds held in the Trust Account and not previously released to the
Company to pay taxes, if any (net of taxes payable and less up to $ 100,000 of interest to pay dissolution expenses), divided by the number
of then outstanding public shares, which redemption will completely extinguish public shareholders’ rights as shareholders (including
the right to receive further liquidation distributions, if any), subject to applicable law, and (iii) as promptly as reasonably possible
following such redemption, subject to the approval of its remaining shareholders and its board of directors, liquidate and dissolve,
subject in each case to its obligations under Cayman Islands law to provide for claims of creditors and the requirements of other applicable
law.
6
The
Sponsor, officers and directors have entered into a letter agreement with the Company, pursuant to which they have agreed to (i) waive
their redemption rights with respect to their founder shares in connection with the completion of initial business combination, (ii)
waive their redemption rights with respect to their founder shares and public shares in connection with a shareholder vote to approve
an amendment to our post-offering memorandum and articles of association (A) that would modify the substance or timing of the obligation
to provide holders of the ordinary shares the right to have their shares redeemed in connection with initial business combination or
to redeem 100% of our public shares if we do not complete our initial business combination within the Completion Window, or (B) with
respect to any other provision relating to the rights of holders of our ordinary shares and (iii) waive their rights to liquidating distributions
from the Trust Account with respect to any founder shares they hold if the Company fail to consummate an initial business combination
within the Completion Window (although they will be entitled to liquidating distributions from the trust account with respect to any
public shares they hold if the Company fail to complete its initial business combination within the prescribed time frame). If the Company
seeks shareholders’ approval, we will complete its initial business combination only if the Company obtain the approval of an ordinary
resolution under Cayman Islands law and the Company’s post-offering memorandum and articles of association. In such case, the initial
shareholder has agreed to vote on its founder shares and public shares in favor of initial business combination.
In
order to protect the amounts held in the Trust Account, The Sponsor has agreed that it will be liable to the Company if and to the extent
any claims by a third party for services rendered or products sold to the Company, or a prospective target business with which the Company
has entered into a written letter of intent, confidentiality or other similar agreement or Business Combination agreement, reduce the
amount of funds in the Trust Account to below the lesser of (i) $ 10.05 per public share and (ii) the actual amount per public share held
in the Trust Account as of the date of the liquidation of the Trust Account, if less than $ 10.05 per share due to reductions in the value
of the trust assets, less taxes payable, provided that such liability will not apply to any claims by a third party or prospective target
business who executed a waiver of any and all rights to the monies held in the Trust Account (whether or not such waiver is enforceable)
nor will it apply to any claims under the Company’s indemnity of the underwriter of the IPO against certain liabilities, including
liabilities under the Securities Act. However, the Company has not asked the Sponsor to reserve for such indemnification obligations,
nor has the Company independently verified whether the Sponsor has sufficient funds to satisfy its indemnity obligations and the Company
believes that the Sponsor’s only assets are securities of the Company. Therefore, the Company cannot assure the Sponsor will be
able to satisfy those obligations.
Going
Concern Consideration
As
of April 30, 2026, the Company had $ 399,100 in cash and working capital deficit of $ 381,727 . The Company has incurred and expects to
continue to incur significant costs in pursuit of the consummation of an initial Business Combination. In addition, the Company currently
has until May 11, 2027 (unless the Company extends such period by amending its Amended and Restated Memorandum and Articles of Association)
to consummate the initial Business Combination. If the Company does not complete a Business Combination within the prescribed timeline,
the Company will be required to cease all operations and proceed to wind up, dissolve and liquidate in accordance with its Amended and
Restated Memorandum and Articles of Association and applicable Cayman Islands law. In connection with the Company’s assessment
of going concern considerations in accordance with Financial Accounting Standard Board’s Accounting Standards Update (“ASU”)
2014-15, “Disclosures of Uncertainties about an Entity’s Ability to Continue as a Going Concern,” the Company has determined
that it has incurred and expects to continue to incur significant costs in pursuit of its acquisition plans. There is no assurance that
the Company’s plans to raise capital or to consummate a Business Combination will be successful within the Completion Window. The
Company lacks the financial resources it needs to sustain operations for a reasonable period of time, which is considered to be one year
from the date of the issuance of the financial statement. Therefore, management has determined that such additional conditions raise
substantial doubt about the Company’s ability to continue as a going concern until the earlier of the consummation of the Business
Combination or the date the Company is required to liquidate. The financial statements do not include any adjustments that might result
from the Company’s inability to continue as a going concern.
Risks
and Uncertainties
Various
social and political circumstances in the U.S. and around the world (including tariffs, rising trade tensions between the U.S. and China,
and other uncertainties regarding actual and potential shifts in the U.S. and foreign, trade, economic and other policies with other
countries), may contribute to increased market volatility and economic uncertainties or deterioration in the U.S. and worldwide.
As
a result of these circumstances and the ongoing global conflicts and/or other future global conflicts, the Company’s ability to
consummate a Business Combination, or the operations of a target business with which the Company ultimately consummates a Business Combination,
may be materially and adversely affected. Although the length and impact of the ongoing conflicts are highly unpredictable, they could
lead to market disruptions, including significant volatility in commodity prices, credit and capital markets, as well as supply chain
interruptions and increased cyberattacks against U.S. companies. Additionally, any resulting sanctions could adversely affect the global
economy and financial markets and lead to instability and lack of liquidity in capital markets. The financial statements do not include
any adjustments that might result from the outcome of these uncertainties.
7
Note
2 — Significant accounting policies
Basis
of Presentation
The
accompanying unaudited condensed financial statements are presented in conformity with accounting principles generally accepted in the
United States of America (“U.S. GAAP”) and pursuant to the rules and regulations of the SEC. Accordingly, they do not include
all of the information and footnotes required by the U.S. GAAP. In the opinion of management, the unaudited condensed financial statements
reflect all adjustments, which include only normal recurring adjustments necessary for the fair statement of the balances and results
for the periods presented. They should be read in conjunction with the Company’s Current Report on Form 8-K, as filed with the
SEC on May 15, 2026. The interim results for the three months ended April 30, 2026 are not necessarily indicative of the results that
may be expected through January 31, 2027 or for any future periods.
Emerging
Growth Company Status
The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act of 1933, as amended, (the “Securities
Act”), as modified by the Jumpstart Our Business Startups Act of 2012, (the “JOBS Act”), and it may take advantage
of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth
companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the
Sarbanes-Oxley Act, 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 Exchange Act) 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 an election to opt out is irrevocable. The Company has elected not to opt out
of such extended transition period which means that when a standard is issued or revised and it has different application dates for public
or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies
adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public company which
is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult
or impossible because of the potential differences in accounting standards used.
Use
of Estimates
In
preparing the financial statement in conformity with U.S. GAAP, the Company’s management makes estimates and assumptions that affect
the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements
and the reported 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 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 $ 399,100 and $ 100,000 in cash and none in cash equivalents as of April 30, 2026 and January 31, 2026, respectively.
Concentrations
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 Depository Insurance Coverage of $ 250,000 . The Company has not experienced losses on this account
and management believes the Company is not exposed to significant risks on such account.
8
Fair
Value of Financial Instruments
The
fair value of the Company’s assets and liabilities, which qualify as financial instruments under the Financial Accounting Standards
Board (“FASB”) ASC 820, “Fair Value Measurement,” approximates the carrying amounts represented in the accompanying
balance sheet, primarily due to their short-term nature.
The
Company applies ASC 820, which establishes a framework for measuring fair value and clarifies the definition of fair value within that
framework. ASC 820 defines fair value as an exit price, which is the price that would be received for an asset or paid to transfer a
liability in the Company’s principal or most advantageous market in an orderly transaction between market participants on the measurement
date. The fair value hierarchy established in ASC 820 generally requires an entity to maximize the use of observable inputs and minimize
the use of unobservable inputs when measuring fair value. Observable inputs reflect the assumptions that market participants would use
in pricing the asset or liability and are developed based on market data obtained from sources independent of the reporting entity. Unobservable
inputs reflect the entity’s own assumptions based on market data and the entity’s judgments about the assumptions that market
participants would use in pricing the asset or liability and are to be developed based on the best information available in the circumstances.
●
Level
1—Assets and liabilities with unadjusted, quoted prices listed on active market exchanges. Inputs to the fair value measurement
are observable inputs, such as quoted prices in active markets for identical assets or liabilities.
●
Level
2—Inputs to the fair value measurement are determined using prices for recently traded assets and liabilities with similar
underlying terms, as well as direct or indirect observable inputs, such as interest rates and yield curves that are observable at
commonly quoted intervals.
●
Level
3—Inputs to the fair value measurement are unobservable inputs, such as estimates, assumptions, and valuation techniques when
little or no market data exists for the assets or liabilities.
Offering
Costs
The
Company complies with the requirements of FASB ASC Topic 340-10-S99-1, “Other Assets and Deferred Costs – SEC Materials”
(“ASC 340-10-S99”) and SEC Staff Accounting Bulletin Topic 5A, “Expenses of Offering”. As of April 30, 2026, deferred offering costs were $ 319,084 . Upon the completion of the IPO and the partial exercise
of the over-allotment option in May 2026, total o ffering costs
were $ 5,000,995 consisting of $ 472,500 upfront cash underwriting fee, $ 3,675,000 deferred underwriting fee and $ 853,495 of legal and
other expenses that are directly related to the IPO and the underwriters’ partial exercise of the over-allotment option. These
costs were charged to shareholders’ equity upon the completion of the IPO and the partial exercise of the over-allotment option.
Ordinary
Shares Subject to Possible Redemption
The
Company accounts for its ordinary shares subject to possible redemption in accordance with the guidance in ASC Topic 480, “Distinguishing
Liabilities from Equity” (ASC 480). Ordinary shares subject to mandatory redemption (if any) will be classified as a liability
instrument and will be 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
the Company’s control) will be classified as temporary equity. At all other times, ordinary shares will be classified as stockholders’
equity. In accordance with ASC 480-10-S99, the Company classifies ordinary shares subject to redemption outside of permanent equity as
the redemption provisions are not solely within the control of the Company. Given that the 10,500,000 ordinary shares sold as part of
the Units in the IPO and partial exercise of over-allotment option were issued with other freestanding instruments (i.e., rights), the
initial carrying value of ordinary shares classified as temporary equity has been allocated to the proceeds determined in accordance
with ASC 470-20. If it is probable that the equity instrument will become redeemable, the Company has the option to either (i) accrete
changes in the redemption value over the period from the date of issuance (or from the date that it becomes probable that the instrument
will become redeemable, if later) to the earliest redemption date of the instrument or (ii) recognize changes in the redemption value
immediately as they occur and adjust the carrying amount of the instrument to equal the redemption value at the end of each reporting
period. The Company has elected to recognize the changes immediately. Immediately upon the closing of the IPO, the Company recognized
the accretion from initial book value to redemption value. The change in the carrying value of redeemable shares will result in charges
against additional paid-in capital (to the extent available) and accumulated deficit.
9
Rights
Accounting
The
Company accounts for rights as either equity-classified or liability-classified instrument based on an assessment of the right’s
specific terms and applicable authoritative guidance in ASC 480 and ASC 815. The assessment considers whether the rights are freestanding
financial instruments pursuant to ASC 480, meet the definition of a liability pursuant to ASC 480, and whether the rights meet all of
the requirements for equity classification under ASC 815, including whether the rights are indexed to the Company’s own ordinary
shares and whether the right holders could potentially require “net cash settlement” in a circumstance outside of the Company’s
control, among other conditions for equity classification. This assessment, which requires the use of professional judgment, is conducted
at the time of right issuance and as of each subsequent quarterly period end date while the rights are outstanding.
For
issued or modified rights that meet all of the criteria for equity classification, the rights are required to be recorded as a component
of equity at the time of issuance. For issued or modified rights that do not meet all the criteria for equity classification, the rights
are required to be recorded as liabilities at their initial fair value on the date of issuance, and each balance sheet date thereafter.
Changes in the estimated fair value of the rights are recognized as a non-cash gain or loss on the statements of operations.
As
the rights to be issued upon the closing of the IPO and private placements meet the criteria for equity classification under ASC 815,
therefore, the rights are classified as equity.
Net
Loss Per Ordinary Share
Net
loss per ordinary share is computed by dividing net loss by the weighted average number of shares of ordinary shares outstanding during
the period, excluding shares of ordinary shares subject to forfeiture. Weighted average shares were reduced for the effect of an aggregate
of 375,000 shares of ordinary shares that are subject to forfeiture if the over-allotment option is not exercised in full by the underwriters
(see Notes 5). As of April 30, 2026 and January 31, 2026, the Company did not have any dilutive securities and other contracts that could,
potentially, be exercised or converted into shares of ordinary shares and then share in the earnings of the Company. As a result, diluted
loss per ordinary share is the same as basic loss per ordinary share for the period presented.
Income
Taxes
The
Company accounts for income taxes under ASC 740 Income Taxes (“ASC 740”). ASC 740 requires the recognition of deferred tax
assets and liabilities for both the expected impact of differences between the financial statement and tax basis of assets and liabilities
and for the expected future tax benefit to be derived from tax loss and tax credit carry forwards. ASC 740 additionally requires a valuation
allowance to be established when it is more likely than not that all or a portion of deferred tax assets will not be realized.
ASC
740 also clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes
a recognition threshold and measurement process for financial statement recognition and measurement of a tax position taken or expected
to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be sustained upon examination
by taxing authorities. ASC 740 also provides guidance on derecognition, classification, interest and penalties, accounting in interim
period, disclosure and transition. Based on the Company’s evaluation, it has been concluded that there are no significant uncertain
tax positions requiring recognition in the Company’s financial statements.
The
Company recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense. There were no unrecognized
tax benefits and no amounts accrued for interest and penalties as of April 30, 2026. The Company is currently not aware of any issues
under review that could result in significant payments, accruals or material deviation from its position.
There
is currently no taxation imposed on income by the Government of the Cayman Islands. In accordance with Cayman Islands federal income
tax regulations, income taxes are not levied on the Company. Consequently, income taxes are not reflected in the Company’s financial
statement.
Recent
Accounting Pronouncements
In
December 2023, the FASB issued ASU 2023-09, Income taxes (Topic 740): Improvements to Income Tax Disclosure (“ASU 2023-09”),
which enhances the transparency and usefulness of income tax disclosures. ASU 2023-09 will be effective for fiscal years beginning after
December 15, 2024. Early adoption is permitted for annual financial statements that have not yet been issued or made available for issuance.
The Company adopted this guidance on February 1, 2026 and there was no significant impact.
Management
does not believe that any other recently issued, but not effective, accounting standards, if currently adopted, would have a material
effect on the Company’s financial statement.
10
Note
3 — Initial Public Offering
On
May 11, 2026 and May 27, 2026, the Company sold 10,000,000 Units and 500,000 Option Units, respectively, at a price of $ 10.00 per Unit.
Each Unit consists of one ordinary share, par value $ 0.0001 per share and one right (the “Public Right”). Each Public Right
entitles the holder to receive one-fourth (1/4) of one ordinary share upon the consummation of the Company’s initial Business Combination.
The Company will not issue fractional shares upon conversion of the rights. As a result, the holder must hold rights in multiples of
four in order to receive shares for all of their rights upon closing of a Business Combination.
Note
4 — Private Placement
Simultaneously
with the closing of the IPO and the over-allotment option, the Sponsor purchased an aggregate of 221,500 Private Units and 4,750 Private
Units at a price of $ 10.00 per Private Unit, respectively, for an aggregate purchase price of $ 2,262,500 .
Each
Private Unit will consist of one ordinary share (“Private Share”) and one right (“Private Right”). Each Private
Right will receive one-fourth (1/4) of one ordinary share upon the consummation of a Business Combination. The proceeds from the Private
Units were added to the proceeds from the IPO which were deposited in the Trust Account. If the Company does not complete a Business
Combination within the Completion Window, the proceeds from the sale of the Private Units will be used to fund the redemption of the
Public Shares (subject to the requirements of applicable law), and the Private Units and all underlying securities will expire and become
worthless.
Note
5 — Related Party Transactions
Founder
Shares
On
September 29, 2025, the Company agreed to issue to the Sponsor 1,725,000 ordinary shares with a par value of $ 0.0001 per share (the “Founder
Shares”) for an aggregated consideration of $ 25,000 , or approximately $ 0.0145 per share pursuant to a share subscription agreement.
On February 20, 2026, the Company issued an additional 1,150,000 founder shares to the sponsors for no consideration. As a result, the
sponsors hold a total of 2,875,000 founder shares, or approximately $ 0.0087 per share.
As
of April 30, 2026, there were 2,875,000 Founder Shares issued and outstanding, which were retroactively restated to reflect the issuance
of 1,150,000 additional founder shares to the Sponsor on February 20, 2026 for no consideration. Pursuant to the Securities Subscription
Agreement, as amended, up to 375,000 of the Founder Shares are subject to forfeiture to the extent that the underwriters’ Over-Allotment
Option is not exercised in full or in part, so that the Sponsor will beneficially own 20 % of the Company’s issued and outstanding
shares after the IPO (not including the shares underlying the Private Units and assuming the Sponsor does not purchase any Public Shares
in the IPO and excluding the Private Units).
The
Founder Shares are identical to the ordinary shares included in the Units being sold in the IPO, and holders of Founder Shares have the
same shareholder rights as public shareholders, except that (i) the Founder Shares are subject to certain transfer restrictions, as described
in more detail below, and (ii) the Sponsor, officers and directors of the Company will enter into a letter agreement with the Company,
pursuant to which they will agree (A) to waive their redemption rights with respect to the Founder Shares, private placement shares and
public shares in connection with the completion of its initial Business Combination and (B) to waive their rights to liquidating distributions
from the Trust Account with respect to the Founder Shares and private placement shares if the Company fails to complete its initial Business
Combination within 12 months from the closing date of this offering (or 15 months in the event that a definitive business combination
agreement has been publicly announced within such 12-month period) (subject to shareholder approval, there are no limitations as to the
duration of an extension or the number of times the Completion Window may be extended by shareholders via an amendment to the post-offering
memorandum and articles of association), although they will be entitled to liquidating distributions from the Trust Account with respect
to any public shares they hold if the Company fails to complete its initial Business Combination within such time period and (iii) the
Founder Shares and private placement shares are subject to registration rights. If the Company submits its initial Business Combination
to its public shareholders for a vote, the Sponsor, officers and directors have agreed (and their permitted transferees will agree),
pursuant to the terms of a letter agreement to be entered into with the Company, to vote any Founder Shares and private placement shares
held by them and any public shares purchased during or after the IPO in favor of the Company’s initial Business Combination.
With
certain limited exceptions, the Founder Shares are not transferable, assignable or salable (except to certain permitted transferees)
until the earlier of 180 days after the date of the consummation of the Company’s initial Business Combination or the date on which
the closing price of the Company’s ordinary shares equals or exceeds $ 12.00 per share (as adjusted for share subdivisions, share
capitalizations, reorganizations, recapitalizations and the like) for any 20 trading days within any 30-trading day period commencing
at least 90 days after the Company’s initial Business Combination.
11
Due
to Related Party
The
Sponsor paid certain formation or operating costs on behalf of the Company; the Company also received additional funds from the Sponsor.
These amounts are due on demand and non-interest bearing. As of April 30, 2026, the amount due to the related party was $ 480,827 .
Promissory
Note — Related Party
On
September 29, 2025, the Sponsor agreed to loan the Company up to an aggregate amount of $ 300,000 to be used, in part, for transaction
costs incurred in connection with the IPO (the “Promissory Note”). The Promissory Note is unsecured, interest-free; the principal
may be drawn down from time to time upon a written request from the Company to the Sponsor. The Promissory Note is due on the earlier
of: (i) December 31, 2026 or (ii) the date on which the Company consummates an initial public offering of its securities. Subsequent to the balance sheet date ,
t he total outstanding
balance of $ 300,000 under the promissory notes were repaid on May 11, 2026.
Administrative
Services Agreement
The
Company entered into an Administrative Services Agreement with the Sponsor on the effective date of the registration statement of the
initial public offering through the earlier of the consummation by the Company of an initial business combination or the Company’s
liquidation, to pay the Sponsor a total of $ 10,000 per month for office space and administrative and support services.
Working
Capital Loans
In
addition, in order to finance transaction costs in connection with an intended Business Combination, the Sponsor or an affiliate of the
Sponsor, or certain of the Company’s officers and directors may, but are not obligated to, loan the Company funds as may be required
(“Working Capital Loans”). If the Company completes the initial Business Combination, the Company may repay the Working Capital
Loans. In the event that the initial Business Combination does not close, the Company may use a portion of the working capital held outside
the Trust Account to repay the Working Capital Loans but no proceeds from the Trust Account would be used to repay the Working Capital
Loans. Up to $ 1,000,000 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 terms of Working Capital Loans by the Company’s officers and directors, if
any, have not been determined and no written agreements exist with respect to such loans.
As
of April 30, 2026 and January 31, 2026, the Company had no borrowings under the Working Capital Loans.
Note
6 — Commitments and Contingencies
Registration
Rights
The
holders of the Founder Shares issued and outstanding on the date of this prospectus, as well as the holders of the private units and
any shares of the Company’s insiders, officers, directors or their affiliates may be issued in payment of working capital loans
and extension loans made to the Company (and any ordinary shares issuable upon conversion of the underlying the private rights), will
be entitled to registration rights pursuant to an agreement to be signed prior to or on the effective date of the registration statement.
The holders of a majority of the private units and units issued in payment of working capital loans made to us can elect to exercise
these registration rights at any time commencing on the date that the Company consummate an initial business combination. In addition,
the holders have certain “piggy-back” registration rights with respect to registration statements filed subsequent to the
consummation of an initial business combination. The Company will bear the expenses incurred in connection with the filing of any such
registration statements.
Underwriting
Agreement
The
Company has granted the underwriter, A.G.P./Alliance Global Partners (“A.G.P.”), a 45-day option from the effective date
of the Registration Statement (May 7, 2026) to purchase up to 1,500,000 additional Units to cover over-allotments, if any, at the IPO
price less the applicable underwriting discounts and commissions, expiring on June 21, 2026.
The
underwriters were entitled to a cash underwriting discount of 0.45% of the gross proceeds of the IPO and over-allotment, or $ 472,500
which was paid upon the closing of the IPO and the underwriters’ partial exercise of the over-allotment option. The underwriters
were also entitled to an aggregate of 150,000 ordinary shares (“Representative Shares”), as part of representative compensation,
which were issued upon the closing of the IPO. Finally, a deferred underwriting discount of 3.5% of the gross proceeds remaining in the
Trust Account will be payable in cash as upon the closing of the initial Business Combination.
12
Representative
Shares
The
Representative Shares have the same terms as any founder shares issued as part of the IPO and shall be subject to a 180-day lock-up from
the closing of the IPO. The Representative Shares provide customary anti-dilution provisions (for stock dividends and splits and recapitalizations)
consistent with FINRA Rule 5110, and further, the number of shares underlying the Representative Shares shall be reduced, if necessary,
to comply with FINRA rules or regulations.
Representative
Shares have been deemed compensation by FINRA and are therefore subject to a lock-up for a period of 180 days immediately following the
date of the effectiveness of the registration statement of which this prospectus forms a part pursuant to Rule 5110(e)(1) of the FINRA
Manual. Pursuant to FINRA Rule 5110(e)(1), these securities will not be sold during the offering, or sold, transferred, assigned, pledged,
or hypothecated, or be the subject of any hedging, short sale, derivative, put or call transaction that would result in the economic
disposition of the securities by any person for a period of 180 days immediately following the commencement of sales of this offering,
subject to exceptions pursuant to Rule 5110(e)(2).
Note
7 - Shareholder’s Deficit
Ordinary
Shares — The Company is authorized to issue up to 500,000,000 ordinary shares with a par value of $ 0.0001 per share. On
September 29, 2025, the Company issued 1,725,000 ordinary shares to the Sponsor for $ 25,000 , or approximately $ 0.0145 per share. On February
20, 2026, the Company issued an additional 1,150,000 founder shares to the Sponsor for no consideration. As a result, the Sponsor holds
a total of 2,875,000 founder shares, or approximately $ 0.0087 per share. Founder Shares were retroactively restated to reflect the February
20, 2026 issuance.
As
of April 30, 2026 and January 31, 2026, there were 2,875,000 Founder Shares issued and outstanding, of which up to 375,000 of the Founder
Shares are subject to forfeiture to the extent that the underwriters’ Over-Allotment Option is not exercised in full or in part.
As a result of the partial exercise of the underwriters’ over-allotment option which was closed on May 27, 2026, 125,000 shares
of the total 375,000 shares of ordinary shares were no longer subject to forfeiture.
Rights
— Each holder of a right will receive one-fourth (1/4) of one ordinary share upon consummation of a Business Combination,
even if the holder of such right redeemed all shares held by it in connection with a Business Combination. No fractional shares will
be issued upon conversion of the rights. No additional consideration will be required to be paid by a holder of rights in order to receive
their additional shares upon consummation of a Business Combination, as the consideration related thereto has been included in the Unit
purchase price paid for by investors in the IPO. If the Company enters into a definitive agreement for a Business Combination in which
the Company will not be the surviving entity, the definitive agreement will provide for the holders of rights to receive the same per
ordinary share consideration the holders of the ordinary shares will receive in the transaction on an as-converted into ordinary shares
basis and each holder of a right will be required to affirmatively convert its rights in order to receive one share underlying each right
(without paying additional consideration). The shares issuable upon conversion of the rights will be freely tradable (except to the extent
held by affiliates of the Company).
If
the Company is unable to complete a Business Combination within the completion window and the Company liquidates the funds held in the
Trust Account, holders of rights will not receive any of such funds with respect to their rights, nor will they receive any distribution
from the Company’s assets held outside of the Trust Account with respect to such rights, and the rights will expire worthless.
Further, there are no contractual penalties for failure to deliver securities to the holders of the rights upon consummation of a Business
Combination. Additionally, in no event will the Company be required to net cash settle the rights. Accordingly, holders of the rights
might not receive the ordinary shares underlying the rights.
13
Note
8 — Segment Information
ASC
Topic 280, “Segment Reporting,” establishes standards for companies to report in their financial statements information about
operating segments, products, services, geographic areas, and major customers. Operating segments are defined as components of an enterprise
for which separate financial information is available that is regularly evaluated by the Company’s chief operating decision maker,
or group, in deciding how to allocate resources and assess performance. The Company has adopted the guidance in ASU 2023-07, Segment
Reporting (Topic 280): Improvements to Reportable Segment Disclosures, in the accompanying financial statements.
The
Company’s chief operating decision maker has been identified as the Chief Executive Officer (“CODM”), 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 the Company only has one operating and reportable segment. The CODM
reviews the position of total assets available to assess if the Company has sufficient resources available to discharge its liabilities.
When
evaluating the Company’s performance and making key decisions regarding resource allocation the CODM reviews several key metrics,
which include the following:
Schedule
of Segment Information
For the
Three Months
Ended
April 30, 2026
Formation and operating costs
$ 32,856
The
key measure of segment profit or loss reviewed by our CODM is formation and operating costs. Formation and operating costs include accounting
expenses, printing expenses, and regulatory filing fees, none of which are deemed to be significant segment expenses, and are reviewed
in aggregate to ensure alignment with budget and contractual obligations. These expenses are monitored to manage and forecast cash available
to complete a business combination within the required period.
Note
9 — Subsequent Events
The
Company evaluated subsequent events and transactions that occurred after the balance sheet date through the date when these financial
statements were issued. Based on this review, the following subsequent events were identified:
On
May 7, 2026, the Company’s registration statement for the IPO was declared effective by the SEC, and the Company entered into an Administrative Services Agreement with the Sponsor, pursuant to which the Company
agreed to pay the Sponsor $ 10,000 per month for office space and administrative and support services. This agreement will remain in effect
until the earlier of the consummation of the Company’s initial Business Combination or the Company’s liquidation.
On
May 11, 2026, the Company consummated its IPO of 10,000,000
Units at a price of $ 10.00
per Unit, generating gross proceeds of $ 100,000,000 .
Simultaneously with the closing of the IPO, the Company completed the sale of 221,500 Private Units to the Sponsor at a price of $ 10.00
per Private Unit, generating gross proceeds of $ 2,215,000 . In addition, the Company issued 150,000 ordinary shares to A.G.P./Alliance
Global Partners as representative compensation (the “Representative Shares”), which are subject to a 180-day lock-up from the
closing of the IPO. On the same date, the Company repaid the full outstanding balance of $ 300,000 under the unsecured promissory note
with the Sponsor out of the offering proceeds not held in the Trust Account.
On
May 20, 2026, the underwriters notified the Company of their partial exercise of the over-allotment option to purchase 500,000 additional
units (the “Option Units”) at $ 10.00 per unit. The closing of the issuance and sale of the Option Units occurred on May 27,
2026, generating total gross proceeds of $ 5,000,000 . Simultaneously with the closing of the over-allotment option, the Company consummated
the private placement of an aggregate of 4,750 Private Units to the Sponsor at a price of $ 10.00 per Private Unit, generating
gross proceeds of $ 47,500 .
14
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.