Item 1. Financial Statements
Item 1. Financial Statements.
PONO CAPITAL FOUR, INC.
UNAUDITED CONDENSED BALANCE SHEET
March 31,
2026
(Unaudited)
Assets:
Current assets
Cash
$ 484,421
Prepaid expenses – current
74,211
Total current assets
558,632
Non-current assets
Cash and marketable securities held in Trust Account
120,175,323
Prepaid expenses – non-current
64,052
Total non-current assets
120,239,375
Total Assets
$ 120,798,007
Liabilities, Class A Ordinary Shares Subject to Redemption, and Shareholders’ Deficit:
Current liabilities:
Accounts payable
$ 25,509
Accrued expenses
855
Due to related party
6,129
Over-allotment liability
103,000
Total current liabilities
135,493
Non-current liabilities
Deferred underwriting commissions
2,500,000
Total non-current liabilities
2,500,000
Total Liabilities
2,635,493
Commitments and Contingencies (Note 7)
Class A Ordinary Shares subject to possible redemption; $ 0.0001 par value; 12,000,000 shares issued and outstanding at redemption value of approximately $ 10.01
120,175,323
Shareholders’ Deficit
Preference shares, $ 0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
—
Class A Ordinary Shares, $ 0.0001 par value, 200,000,000 shares authorized; 205,000 issued and outstanding (excluding 12,000,000 shares subject to possible redemption)
21
Class B Ordinary Shares, $ 0.0001 par value, 20,000,000 shares authorized; 5,914,286 shares issued and outstanding (1)(2)
591
Additional paid-in capital
—
Accumulated deficit
( 2,013,421 )
Total Shareholders’ Deficit
( 2,012,809 )
Total Liabilities, Class A Ordinary Shares Subject to Redemption, and Shareholders’ Deficit
$ 120,798,007
(1) On January 22, 2026, through a share dividend, the Company issued an additional 1,232,143 founder shares
to our sponsor, resulting in our sponsor holding an aggregate of 7,392,857 founder shares. The Company’s stockholders currently
hold 5,914,286 founder shares after the Company forfeited 1,478,571 founder shares in connection with pricing of the offering. All share
amounts and related information have been retroactively restated to reflect the share dividend (Note 6).
(2) Includes up to 771,429 Class B ordinary shares subject to forfeiture if the over-allotment option is not exercised in full or in part by the underwriter (Note 6). On May 5, 2026, 771,429 Class B ordinary shares were forfeited, resulting in 5,142,857 Class B ordinary shares outstanding.
The accompanying notes are an integral part of
these unaudited condensed financial statements.
1
PONO CAPITAL FOUR, INC.
UNAUDITED CONDENSED STATEMENT OF OPERATIONS
For the Period From
January 2, 2026 (inception) Through
March 31, 2026
Formation, general and administrative expenses
$ 165,262
Loss from operations
( 165,262 )
Other income:
Income earned on cash and marketable securities held in Trust Account
175,323
Change in fair value of over-allotment liability
32,000
Other income, net
207,323
Net income
$ 42,061
Basic and diluted weighted average shares outstanding, Class A ordinary shares subject to possible redemption
2,157,303
Basic and diluted net income per share, Class A ordinary shares subject to possible redemption
$ 0.01
Basic and diluted weighted average shares outstanding, non-redeemable Class A ordinary shares
36,854
Basic and diluted net income per share, non-redeemable Class A ordinary shares
$ 0.01
Basic and diluted weighted average shares outstanding, non-redeemable Class B ordinary shares (1)(2)
5,142,860
Basic and diluted net income per share, non-redeemable Class B ordinary shares
$ 0.01
(1) On January 22, 2026, through a share dividend, the Company issued an additional 1,232,143 founder shares
to our sponsor, resulting in our sponsor holding an aggregate of 7,392,857 founder shares. The Company’s stockholders currently
hold 5,914,286 founder shares after the Company forfeited 1,478,571 founder shares in connection with pricing of the offering. All share
amounts and related information have been retroactively restated to reflect the share dividend (Note 6).
(2) Excludes up to 771,429 Class B ordinary shares subject to forfeiture if the over-allotment option
is not exercised in full or in part by the underwriter (Note 6). On May 5, 2026, 771,429 Class B ordinary shares were forfeited, resulting in 5,142,857 Class B ordinary shares outstanding.
The accompanying notes are an integral part of
these unaudited condensed financial statements.
2
PONO CAPITAL FOUR, INC.
UNAUDITED CONDENSED STATEMENT OF CHANGES IN
SHAREHOLDERS’ DEFICIT
FOR THE PERIOD FROM JANUARY 2, 2026 (INCEPTION)
THROUGH MARCH 31, 2026
Class A Ordinary
Shares
Class B Ordinary
Shares
Additional
Paid-in
Accumulated
Total
Shareholders’
Shares
Amount
Shares
Amount
Capital
Deficit
Deficit
Balance – January 2, 2026 (inception)
—
$ —
—
$ —
$ —
$ —
$ —
Class B ordinary shares issued to Sponsor (1)(2)
—
—
5,914,286
591
24,409
—
25,000
Fair value of Public Rights included in Public Units
—
—
—
—
3,583,166
—
3,583,166
Sale of Private Placement Units
190,000
19
—
—
1,899,981
—
1,900,000
Issuance of Representative Shares
15,000
2
—
—
149,998
—
150,000
Allocated value of transaction costs to rights
—
—
—
—
( 118,082 )
—
( 118,082 )
Remeasurement of Class A ordinary shares subject to possible redemption to redemption value
—
—
—
—
( 5,539,472 )
( 2,055,482 )
( 7,594,954 )
Net income
—
—
—
—
—
42,061
42,061
Balance – March 31, 2026
205,000
$ 21
5,914,286
$ 591
$ —
$ ( 2,013,421 )
$ ( 2,012,809 )
(1) On January 22, 2026, through a share dividend, the Company issued an additional 1,232,143 founder shares
to our sponsor, resulting in our sponsor holding an aggregate of 7,392,857 founder shares. The Company’s stockholders currently
hold 5,914,286 founder shares after the Company forfeited 1,478,571 founder shares in connection with pricing of the offering. All share
amounts and related information have been retroactively restated to reflect the share dividend (Note 6).
(2) Includes up to 771,429 Class B ordinary shares subject to forfeiture if the over-allotment option
is not exercised in full or in part by the underwriter (Note 6). On May 5, 2026, 771,429 Class B ordinary shares were forfeited, resulting in 5,142,857 Class B ordinary shares outstanding.
The accompanying notes are an integral part of
these unaudited condensed financial statements.
3
PONO CAPITAL FOUR, INC.
UNAUDITED CONDENSED STATEMENT OF CASH FLOWS
FOR THE PERIOD FROM JANUARY 2, 2026 (INCEPTION)
THROUGH MARCH 31, 2026
Cash Flows from Operating Activities:
Net income
$ 42,061
Adjustments to reconcile net income to net cash used in operating activities:
Formation, general and administrative expenses paid by Sponsor under promissory note – related party
43,462
Income earned on cash and marketable securities held in Trust Account
( 175,323 )
Change in fair value of over-allotment liability
( 32,000 )
Changes in operating assets and liabilities:
Prepaid expenses
( 131,552 )
Due to related party
6,129
Accrued expenses
855
Accounts payable
25,509
Net cash used in operating activities
( 220,859 )
Cash Flows from Investing Activities:
Investment in Trust Account
( 120,000,000 )
Net cash used in investing activities
( 120,000,000 )
Cash Flows from Financing Activities:
Proceeds from sale of Units
120,000,000
Proceeds from sale of Private Placement Units
1,900,000
Payment of underwriting fee, net of reimbursement
( 650,000 )
Payment of Promissory Note – related party
( 300,000 )
Proceeds from Promissory Note – related party
185,472
Payment of offering costs
( 430,192 )
Net cash provided by financing activities
120,705,280
Net Change in Cash
484,421
Cash – Beginning of period
—
Cash – End of period
$ 484,421
Supplemental Non-Cash Investing and Financing Activities:
Offering costs paid by Sponsor in exchange for issuance of Class B ordinary shares
$ 18,289
Offering costs paid by Sponsor under promissory note – related party
$ 71,067
Prepaid expenses paid by Sponsor in exchange for issuance of Class B ordinary shares
$ 6,711
Deferred underwriter fee payable
$ 2,500,000
The accompanying notes are an integral part of
these unaudited condensed financial statements.
4
PONO CAPITAL FOUR, INC.
NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
MARCH 31, 2026
Note 1 — Organization and Business Operations
Pono Capital Four, Inc. (the “Company”)
is a blank check company incorporated as a Cayman Islands exempted company on January 2, 2026. The Company was incorporated for the
purpose of effecting a merger, amalgamation, share exchange, asset acquisition, share purchase, reorganization or similar business combination
with one or more businesses or entities (the “Business Combination”).
As of March 31, 2026, the Company has not commenced
any operations. All activity for the period from January 2, 2026 (inception) through March 31, 2026, relates to the Company’s formation
and the initial public offering (the “Initial Public Offering”), as defined below. The Company will not generate any operating
revenues until after the completion of its initial Business Combination, at the earliest. The Company will generate non-operating income
in the form of interest income from the proceeds derived from the Initial Public Offering. The Company has selected December 31 as
its fiscal year end. The Company’s Sponsor is Mehana Ventures LLC (the “Sponsor”).
On March 16, 2026, the Company consummated the
Initial Public Offering of 12,000,000 units at $ 10.00 per unit (the “Public Units”), generating proceeds of $ 120,000,000 .
Each Public Unit consists of one Class A ordinary share (each, a “Public Share”) and one right to receive one-fifth (1/5 th )
of one Class A ordinary share upon the consummation of an initial Business Combination (each, a “Public Right”).
Simultaneously with the consummation of the Initial
Public Offering, the Company consummated the sale of an aggregate of 190,000 private placement units (the “Private Placement
Units”) to the Sponsor and one institutional investor (the “Private Placement Investor”), at a price of $ 10.00 per unit,
or $ 1,900,000 in the aggregate, in a private placement that will close simultaneously with the Initial Public Offering (Note 4).
Each Private Placement Unit consists of one Class A ordinary share (each, a “Private Placement Share”) and right to receive
one-fifth (1/5) of a Class A ordinary share upon the consummation of an initial Business Combination (each, a “Private Placement
Right”).
Transaction costs amounted to $ 3,954,546 , consisting
of $ 650,000 of net upfront underwriting discounts ($ 2,400,000 of upfront underwriting discounts less $ 1,750,000 reimbursement from the
underwriters), $ 2,500,000 of deferred underwriting fee, and $ 804,506 of other offering costs.
The Company’s Business Combination must
be with one or more target businesses that together have a fair market value equal to at least 80 % of the net balance in the Trust Account
(as defined below) (excluding the amount of deferred underwriting discounts, if any, and taxes payable on the income earned on the Trust
Account) at the time of the signing an agreement to enter into a Business Combination. However, the Company will only complete a Business
Combination if the post-Business Combination 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 successfully effect a Business Combination.
5
Upon the closing of the Initial Public Offering,
$ 120,000,000 of the proceeds from the Initial Public Offering was deposited into the Trust Account (the “Trust Account”) and
is invested only in U.S. government treasury obligations with a maturity of 185 days or less or in money market funds meeting
certain conditions under Rule 2a-7 under the Investment Company Act which invest only in direct U.S. government treasury
obligations; the holding of these assets in this form is intended to be temporary and for the sole purpose of facilitating the intended
Business Combination. To mitigate the risk that might be deemed to be an investment company for purposes of the Investment Company Act,
which risk increases the longer that the Company holds investments in the Trust Account, the Company may, at any time (based on management
team’s ongoing assessment of all factors related to the 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. Except for the withdrawal of interest to pay taxes, other than excise taxes, if any, and up to $ 100,000
to pay dissolution expenses, as applicable, if any, the proceeds from the Initial Public Offering and the sale of the Private Placement
Units will not be released from the Trust Account until the earliest of (i) the completion of the initial Business Combination,
(ii) the redemption of the Company’s public shares if the Company is unable to complete the initial Business Combination within
18 months from the closing of the Initial Public Offering, or by such earlier liquidation date as the board of directors may approve
(the “Completion Window”), subject to applicable law, or (iii) the redemption of the Company’s public shares properly
submitted in connection with a shareholder vote to amend the Company’s amended and restated memorandum and articles of association
to (A) modify the substance or timing of the Company’s obligation to allow redemption in connection with the initial Business
Combination or to redeem 100 % of the Company’s public shares if the Company has not consummated an initial Business Combination
within the Completion Window or (B) with respect to any other material provisions relating to shareholders’ rights or pre-initial Business
Combination activity. The proceeds deposited in the Trust Account could become subject to the claims of the Company’s creditors,
if any, which could have priority over the claims of the Company’s public shareholders.
The Company will provide the Company’s public
shareholders with the opportunity to redeem 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) without a shareholder
vote by means of a tender offer. The decision as to whether the Company will seek shareholder approval of a proposed initial Business
Combination or conduct a tender offer will be made by the Company, solely in its discretion. The public shareholders will be entitled
to redeem their shares at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account
calculated as of two business days prior to the consummation of the initial Business Combination, including interest earned
on the funds held in the Trust Account (less taxes, if any, payable and up to $ 100,000 of interest income to pay dissolution expenses),
divided by the number of then outstanding public shares, subject to the limitations. The amount in the Trust Account is initially anticipated
to be $ 10.00 per public share. The ordinary shares subject to redemption will be recorded at redemption value and classified as temporary
equity upon the completion of the Initial Public Offering, in accordance with Financial Accounting Standards Board (“FASB”)
Accounting Standards Codification (“ASC”) Topic 480, “Distinguishing Liabilities from Equity.”
The Company will have only the duration of the
Completion Window to complete the initial Business Combination. However, if the Company is unable to complete its initial Business Combination
within the Completion Window, the Company will 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 (less taxes payable, if any, and up to $ 100,000 of interest to pay dissolution
expenses), divided by the number of then outstanding public shares, which redemption will constitute full and complete payment for the
public shares and completely extinguish public shareholders’ rights as shareholders (including the right to receive further liquidation
or other distributions, if any), subject to the Company’s obligations under Cayman Islands law to provide for claims of creditors
and subject to the other requirements of applicable law.
6
The Sponsor, officers and directors have entered
into a letter agreement with the Company, pursuant to which they will agree to (i) waive their redemption rights with respect to
their founder shares, private placement shares, and public shares in connection with the completion of the initial Business Combination
or an earlier redemption in connection with the commencement of the procedures to consummate the initial Business Combination if the Company
determines it is desirable to facilitate the completion of the initial Business Combination; (ii) waive their redemption rights with
respect to their founder shares, private placement shares, and public shares in connection with a shareholder vote to approve an amendment
to the Company’s amended and restated memorandum and articles of association; (iii) waive their rights to liquidating distributions
from the Trust Account with respect to their founder shares or private placement shares if the Company fails to complete the 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 fails to complete the initial Business Combination within the Completion Window and to liquidating
distributions from assets outside the Trust Account; and (iv) vote any founder shares and private placement shares held by them and
any public shares purchased during or after the Initial Public Offering (including in open market and privately-negotiated transactions)
in favor of the initial Business Combination.
The Company’s 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) $ 10.00 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 $ 10.00 per share due to reductions in the value of the trust assets, less taxes payable and up to $ 100,000 of dissolution
expenses, 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 underwriters of the Initial Public Offering against certain liabilities, including liabilities
under the Securities Act of 1933, as amended (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 that the Sponsor would be able to satisfy those obligations.
Liquidity and Capital Resources
As of March 31, 2026, the Company had
$ 484,421 in cash and working capital of $ 423,139 . The Company has incurred and expects to continue to incur significant costs in
pursuit of its financing and acquisition plans. In addition to $ 484,421 in cash, on May 6, 2026, the Company issued an unsecured
promissory note to the Sponsor (the “Business Combination Promissory Note”), pursuant to which the Company may borrow up
to an aggregate principal amount of $ 100,000 . Additionally, the Company has access to up to $ 1,500,000 of Working Capital Loans. In
connection with the Company’s assessment of going concern considerations in accordance with ASC 205-40, “Presentation of
Financial Statements – Going Concern”, as of March 31, 2026, the Company has sufficient liquidity to meet its working
capital needs until a minimum of one year from the date of issuance of these financial statements. The Company cannot assure that
its plans to raise capital or consummate an initial Business Combination will be successful.
Note 2 — Significant Accounting Policies
Basis of Presentation
The accompanying unaudited condensed
financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America
(“U.S. GAAP”) for interim financial information and in accordance with the instructions to Form 10-Q and Article 8 of
Regulation S-X of the SEC. Certain information or footnote disclosures normally included in financial statements prepared in
accordance with GAAP have been condensed or omitted, pursuant to the rules and regulations of the SEC for interim financial
reporting. Accordingly, the accompanying unaudited condensed financial statements do not include all the information and footnotes
necessary for a complete presentation of financial position, results of operations, or cash flows.
In the opinion of Management, the accompanying
unaudited condensed financial statements include all adjustments, consisting of a normal recurring nature, which are necessary for a fair
presentation of the financial position, operating results and cash flows for the periods presented.
The accompanying unaudited condensed financial
statements should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2025, which
contains the audited financial statements and notes thereto. The financial information as of December 31, 2025 is derived from the audited
financial statements presented in the Company’s Annual Report on Form 10-K for the year ended December 31, 2025. The interim results
for the period from January 2, 2026 (inception) through March 31, 2026 are not necessarily indicative of the results to be expected for
the year ending December 31, 2026 or for any future periods.
7
Emerging Growth Company Status
The Company is an “emerging growth company,”
as defined in Section 2(a) of 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 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
The preparation of the financial statements in
conformity with U.S. 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 financial statements and the reported amounts of expenses during
the reporting period.
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 statement, 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 $ 484,421 of cash and no cash
equivalents as of March 31, 2026.
Cash and Marketable Securities Held in Trust
Account
At March 31, 2026, substantially all of the assets
in the Trust Account were held in money market funds, amounting to $ 120,175,323 .
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
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
Offering Costs Associated with the Initial
Public Offering
The Company complies with the requirements of
the ASC 340-10-S99 and SEC Staff Accounting Bulletin Topic 5A, “Expenses of Offering.” Deferred offering costs consist principally
of professional and registration fees that are related to the Initial Public Offering. Financial Accounting Standards Board (“FASB”)
ASC 470-20, “Debt with Conversion and Other Options,” addresses the allocation of proceeds from the issuance of convertible
debt into its equity and debt components. The Company applies this guidance to allocate Initial Public Offering proceeds from the Units between
Class A ordinary shares and Share Rights, using the residual method by allocating Initial Public Offering proceeds first to assigned
value of the rights and then to the Class A ordinary shares. Offering costs allocated to the Public Shares were charged to temporary
equity and offering costs allocated to Share Rights included in the public and private placement units, as well as the ordinary shares
included in the Private Placements, were charged to shareholder’s deficit as the Share Rights included in the public and private
placement units after management’s evaluation will be accounted for under equity treatment.
Fair Value of Financial Instruments
The fair value of the Company’s assets and
liabilities, which qualify as financial instruments under FASB ASC 820, “Fair Value Measurements and Disclosures,” approximates
the carrying amounts represented in the balance sheet, primarily due to their short-term nature.
Fair value is defined as the price that would
be received for sale of an asset or paid to transfer of a liability in an orderly transaction between market participants at the measurement
date. U.S. GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. The hierarchy
gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and
the lowest priority to unobservable inputs (Level 3 measurements). These tiers include:
●
Level 1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets;
●
Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and
●
Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
Income Taxes
The Company accounts for income taxes under ASC
Topic 740, “Income Taxes,” which requires an asset and liability approach to financial accounting and reporting for income
taxes. Deferred income tax assets and liabilities are computed for differences between the financial statement and tax bases of assets
and liabilities that will result in future taxable or deductible amounts, based on enacted tax laws and rates applicable to the periods
in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred
tax assets to the amount expected to be realized.
ASC Topic 740 prescribes a recognition threshold
and a measurement attribute for the financial statement recognition and measurement of tax positions taken or expected to be taken in
a tax return. For those benefits to be recognized, a tax position must be more likely than not to be sustained upon examination by taxing
authorities. The Company’s 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 March 31, 2026, 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 a Cayman Islands
exempted 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 period presented.
9
Derivative Financial Instruments
The Company evaluates its financial instruments
to determine if such instruments are derivatives or contain features that qualify as embedded derivatives in accordance with ASC Topic
815, “Derivatives and Hedging”. For derivative financial instruments that are accounted for as liabilities, the derivative
instrument is initially recorded at its fair value on the grant date and is then re-valued at each reporting date, with changes in the
fair value reported in the statement of operations. The classification of derivative instruments, including whether such instruments should
be recorded as liabilities or as equity, is evaluated at the end of each reporting period. Derivative liabilities are classified in the
balance sheet as current or non-current based on whether or not net cash settlement or conversion of the instrument could be required
within 12 months of the balance sheet date.
Share Rights
The Company accounts for Public Rights and Private
Placement Rights issued in connection with the Initial Public Offering and the private placement in accordance with the guidance contained
in FASB ASC Topic 815, “Derivatives and Hedging”. Accordingly, the Company evaluated and will classify the rights under
equity treatment at its assigned value once determine upon the closing of the Initial Public Offering.
Net Income per Ordinary Share
The Company has two classes of shares, Class A
ordinary shares and Class B ordinary shares. Income and losses are shared pro rata between the two classes of shares. The Company complies
with the accounting and disclosure requirements of ASC Topic 260, “Earnings Per Share”. Net income per share is computed by
dividing net income (loss) by the weighted average number of ordinary shares outstanding for the period. Accretion associated with redeemable
Class A ordinary shares is excluded from earnings per share as the redemption value approximates fair value.
The following table presents a reconciliation
of the numerator and denominator used to compute basic and diluted net income per ordinary share for each class of ordinary shares:
For the Period From
January 2, 2026 (inception) Through
March 31, 2026
Class A
Class A
Class B
Redeemable
Non-redeemable
Non-redeemable
Basic and diluted net income per ordinary shares:
Numerator:
Allocation of net income, basic and diluted
$ 12,368
$ 211
$ 29,482
Denominator:
Basic and diluted weighted average ordinary shares outstanding
2,157,303
36,854
5,142,860
Basic and diluted net income per ordinary share
$ 0.01
$ 0.01
$ 0.01
10
Class A Ordinary Shares Subject to Possible
Redemption
The Public Shares contain a redemption feature
which allows for the redemption of such Public Shares in connection with the Company’s liquidation, or if there is a shareholder
vote or tender offer in connection with the Company’s initial Business Combination. In accordance with ASC 480-10-S99, the Company
classifies Public Shares subject to possible 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 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 shares will result in charges against additional paid-in capital (to the extent available) and accumulated deficit. Accordingly,
as of March 31, 2026, Class A ordinary shares subject to possible redemption are presented at redemption value as temporary equity, outside
of the shareholders’ deficit section of the Company’s balance sheet. As of March 31, 2026, the Class A ordinary shares subject
to possible redemption reflected in the condensed balance sheet are reconciled in the following table:
Gross proceeds from Initial Public Offering
$ 120,000,000
Less:
Proceeds allocated to Public Rights
( 3,583,166 )
Proceeds allocated to over-allotment option liability
( 135,000 )
Offering costs allocated to Class A ordinary shares subject to possible redemption
( 3,701,465 )
Plus:
Accretion of Class A ordinary shares subject to possible redemption
7,594,954
Class A ordinary shares subject to possible redemption at March 31, 2026
$ 120,175,323
Recently Adopted Accounting Standards
In November 2023, the FASB issued ASU 2023-07,
“Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures” (“ASU 2023-07”). The
amendments in this ASU require disclosures, on an annual and interim basis, of significant segment expenses that are regularly provided
to the chief operating decision maker (“CODM”), as well as the aggregate amount of other segment items included in the reported
measure of segment profit or loss. The ASU 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 will be required to provide all annual disclosures currently required by Topic 280 in interim periods,
and entities with a single reportable segment are required to provide all the disclosures required by the amendments in this ASU and existing
segment disclosures in Topic 280. The ASU is effective for fiscal years beginning after December 15, 2023, and interim
periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The Company adopted ASU 2023-07 on
January 2, 2026, the date of its incorporation.
In December 2023, the FASB issued Accounting Standards
Update (“ASU”) 2023-09, “Improvements to Income Tax Disclosures” (“ASU 2023-09”), which provides for
additional disclosures primarily related to the income tax rate reconciliations and income taxes paid. ASU 2023-09 requires entities to
annually disclose the income tax rate reconciliation using both amounts and percentages, considering several categories of reconciling
items, including state and local income taxes, foreign tax effects, tax credits and nontaxable or nondeductible items, among others. Disclosure
of the reconciling items is subject to a quantitative threshold and disaggregation by nature and jurisdiction. ASU 2023-09 also requires
entities to disclose net income taxes paid or received to federal, state and foreign jurisdictions, as well as by individual jurisdiction,
subject to a five percent quantitative threshold. ASU 2023-09 may be adopted on a prospective or retrospective basis and is effective
for fiscal years beginning after December 15, 2024 with early adoption permitted. The Company has assessed the impact of ASU 2023-09 and
determined there is no material impact on its financial position, results of operations or cash flows.
Management does not believe that any other recently
issued, but not yet effective, accounting pronouncements, if currently adopted, would have a material effect on the Company’s financial
statements.
11
Accounting Standards Not Yet Adopted
In November 2024, the FASB issued Accounting Standards
Update (“ASU”) 2024-03, “Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures”
(“ASU 2024-03”), which requires entities to disclose details about specific expenses, such as inventory purchases, employee
compensation, depreciation, amortization and depletion, included within commonly presented income statement expense captions. The disaggregated
expense captions must be disclosed in a tabular format in the notes to the financial statements. ASU 2024-03 is effective for annual periods
beginning on January 1, 2027 and interim periods beginning on January 1, 2028. The Company is currently evaluating the impact of adopting
ASU 2024-03 on its financial statements and related disclosures.
In December 2025, the FASB issued Accounting Standards
Update (“ASU”) 2025-11, “Interim Reporting (Topic 270): Narrow-Scope Improvements” (“ASU 2025-11”),
which clarifies the guidance in Topic 270 to improve the consistency of interim financial reporting. The ASU provides a comprehensive
list of required interim disclosures and introduces a disclosure principle requiring entities to disclose events since the end of the
last annual reporting period that have a material impact on the entity. ASU 2025-11 is effective for fiscal years beginning
after December 15, 2027, including interim periods within those fiscal years, with early adoption permitted. The Company is currently
evaluating the impact of adopting ASU 2025-11 on its consolidated financial statements and related disclosures.
Note 3 — Initial Public Offering
Pursuant to the Initial Public Offering on March
16, 2026, the Company sold 12,000,000 Public Units at a purchase price of $ 10.00 per Public Unit. Each Public Unit that the Company
is offering has a price of $ 10.00 and consists of one Class A ordinary share and right to receive one-fifth (1/5) of a Class A
ordinary share upon the consummation of an initial Business Combination. Each five rights entitle the holder thereof to receive one Class A
ordinary share at the closing of an initial Business Combination. The Company will not issue fractional Class A ordinary shares.
As a result, holders must hold rights in multiples of five in order to receive shares for all of their rights upon closing of an initial
Business Combination.
Note 4 — Private Placement
Simultaneously with the closing of the Initial
Public Offering, the Sponsor and the Private Placement Investor purchased an aggregate of 190,000 Private Placement Units at a price of
$ 10.00 per Private Placement Unit, or $ 1,900,000 in the aggregate in a private placement. The Private Placement Investor purchased from
us an aggregate of 30,000 Private Placement Units at $ 10.00 per unit for an aggregate purchase price of $ 300,000 . Subject to the consummation
of the private placement, the sponsor distributed 363,636 founder shares for a nominal purchase price to the Private Placement Investor.
Each Unit consists of one Share and one right to receive one fifth (1/5) of a Class A ordinary share upon the consummation of an
initial Business Combination (known as the “Share Rights” included in the Private Placement Units as “Private Placement
Rights”). The Private Placement Units are identical to the Units sold in the Initial Public Offering, subject to certain
limited exceptions.
If the initial Business Combination is not completed
within the Completion Window, the proceeds from the sale of the Private Placement Units held in the Trust Account will be used to
fund the redemption of the Public Shares (subject to the requirements of applicable law).
The Sponsor, officers and directors entered into
a letter agreement with the Company, pursuant to which they agreed to (i) waive their redemption rights with respect to their founder
shares, private placement shares, and public shares in connection with the completion of the initial Business Combination or an earlier
redemption in connection with the commencement of the procedures to consummate the initial Business Combination if the Company determines
it is desirable to facilitate the completion of the initial Business Combination; (ii) waive their redemption rights with respect
to their founder shares, private placement shares, and public shares in connection with a shareholder vote to approve an amendment to
the Company’s amended and restated memorandum and articles of association; (iii) waive their rights to liquidating distributions
from the Trust Account with respect to their founder shares or private placement shares if the Company fails to complete the 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 fails to complete the initial Business Combination within the Completion Window and to liquidating
distributions from assets outside the Trust Account; and (iv) vote any founder shares and private placement shares held by them and
any public shares purchased during or after the Initial Public Offering (including in open market and privately-negotiated transactions)
in favor of the initial Business Combination.
12
Note 5 — 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 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 Company’s chief operating decision maker, or group, in deciding how to allocate resources and assess performance.
The Company’s chief operating decision maker
(“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 the Company only has one reporting segment.
The CODM assesses performance for the single segment
and decides how to allocate resources based on net income or loss that also is reported on the statements of operations as net income
or loss. The measure of segment assets is reported on the balance sheet 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 or loss and total
assets, which include the following:
March 31, 2026
Cash
$ 484,421
Cash and marketable securities held in Trust Account
$ 120,175,323
For the Period From
January 2, 2026 (inception)
Through March 31, 2026
Formation, general and administrative expenses
$ 165,262
Income earned on cash and marketable securities held in Trust Account
$ 175,323
The CODM reviews cash and 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 Trust Agreement.
The key measures of segment profit or loss reviewed
by the CODM are income earned on the Trust Account and formation, general and administrative expenses. The CODM reviews income earned
on the Trust Account to measure and monitor shareholder value and determine the most effective strategy of investment with the Trust Account
funds. Formation, general and administrative expenses are reviewed and monitored by the CODM to manage and forecast cash to ensure enough
capital is available to complete a Business Combination or similar transaction within the Completion Window. The CODM also reviews formation,
general and administrative expenses to manage, maintain and enforce all contractual agreements to ensure costs are aligned with all agreements
and budget. Formation, general and administrative expenses, as reported on the statements of operations, are the significant segment expenses
provided to the CODM on a regular basis.
All other segment items included in net
income are reported on the statements of operations and described within their respective disclosures.
Note 6 — Related Party Transactions
Founder Shares
On January 6, 2026, the Sponsor paid
$ 25,000 to purchase 6,160,714 Class B ordinary shares (also referred to as “Founder Shares”) from the Company. On
January 22, 2026, the Company issued a dividend of approximately 0.2 founder shares for every issued and outstanding founder
share, or an aggregate of 1,232,143 founder shares, resulting in our initial stockholders holding an aggregate of 7,392,857 founder
shares. The Company’s initial stockholders currently hold 5,914,286 founder shares (up to 771,429 of which are subject to
forfeiture depending on the extent to which the underwriters’ over-allotment option is exercised) after the Company
forfeited 1,478,571 founder shares in connection with pricing of the offering. The aggregate purchase price for the founder shares
was $ 25,000 , or approximately $ .003 per share. On May 5, 2026, 771,429 Class B ordinary shares were forfeited, resulting in 5,142,857 Class B ordinary shares outstanding.
13
As used herein, unless the context otherwise requires,
“Founder Shares” shall be deemed to include the Public Shares issuable upon conversion thereof. The Founder Shares are identical
to the Public Shares included in the Units being sold in the Initial Public Offering except that the Founder Shares automatically
convert into Public Shares at the time of the initial Business Combination (with such conversion taking place immediately prior to, simultaneously
with, or immediately following the time of the initial Business Combination, as may be determined by the directors of the Company) or
earlier at the option of the holder and are subject to certain transfer restrictions, as described in more detail below. The sponsor has
agreed to forfeit up to an aggregate of 771,429 Founder Shares to the extent that the over-allotment option is not exercised in full by
the underwriters so that the Founder Shares will represent approximately 20 % of the Company’s issued and outstanding shares
after the Initial Public Offering. If the Company increases or decreases the size of the offering, the Company will effect a share capitalization
or share surrender, as applicable, immediately prior to the consummation of the Initial Public Offering in such amount as to maintain
the Founder Share ownership of the Company’s shareholders prior to the Initial Public Offering at 30 % of the Company’s issued
and outstanding ordinary shares upon the consummation of the Initial Public Offering. The Sponsor will not be entitled to redemption rights
with respect to any Founder 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 18 months from the closing of the Initial Public Offering,
the Sponsor will not be entitled to rights to liquidating distributions from the Trust Account with respect to any Founder Shares held
by it.
The Company’s initial shareholders agreed
not to transfer, assign or sell any of their respective founder shares and Private Units until the date that is (i) in the case
of the founder shares, the earlier of (A) six months after the date of the consummation of an initial Business Combination or
(B) subsequent to an initial Business Combination, the date on which consummation of a liquidation, merger, stock or share exchange
or other similar transaction after an initial Business Combination which results in all of the shareholders having the right to exchange
their Class A ordinary shares for cash, securities or other property, and (ii) in the case of the Private Units or any
securities underlying the Private Units, until 30 days after the completion of an initial Business Combination. Any permitted transferees
will be subject to the lock-up.
Promissory Note — Related Party
The Company and the Sponsor entered into a promissory
note (the “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 Promissory Note was non-interest bearing and payable on the earlier of (i) the closing
of the Initial Public Offering or (ii) the date which the Company determines not to proceed with the Initial Public Offering. As
of March 16, 2026, the Company had borrowed $ 300,000 under the Promissory Note. On March 16, 2026, these loans were cancelled in exchange
for 30,000 private placement units as part of the private placement offering. The Note is no longer available.
Administrative Services Agreement
Commencing on the effective date of the Initial
Public Offering, the Company entered into an agreement with the Sponsor or an affiliate to pay an aggregate of $ 10,000 per month for office
space, utilities, and secretarial and administrative support. These monthly fees will cease upon the completion of the initial Business
Combination or the liquidation of the Company.
As of March 31, 2026, there was $ 6,129 in due
to related party related to the agreement. The Company incurred $ 6,129 for the period from January 2, 2026 (inception) through March
31, 2026. Amounts have been included in formation, general and administrative expenses in the accompanying statement of operations.
Related Party Loans
In order to finance transaction costs in connection
with an intended initial Business Combination, the Sponsor or an affiliate of the Sponsor or certain of our officers and directors may,
but are not obligated to, loan the Company funds as may be required on a non-interest basis (the “Working Capital Loans”).
If we complete an initial Business Combination, the Company would repay such loaned amounts. In the event that the initial Business Combination
does not close, the Company may use amounts held outside the Trust Account to repay such loaned amounts but no proceeds from the Trust
Account would be used for such repayment. Up to $ 1,500,000 of such 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. Such units would be identical to the Private Units. Except as set forth
above, the terms of such loans, if any, have not been determined and no written agreements exist with respect to such loans. As of March
31, 2026, no such Working Capital Loans were outstanding.
14
Note 7 — Commitments and Contingencies
Risks and Uncertainties
United States and global markets are experiencing
volatility and disruption following the geopolitical instability resulting from the ongoing wars between Russia and Ukraine and between
Israel and Hamas, Iran and its proxies in certain of the neighboring countries in the Middle East. In response to the ongoing war between
Russia and Ukraine, the North Atlantic Treaty Organization (“NATO”) deployed additional military forces to eastern Europe,
and the United States, the United Kingdom, the European Union and other countries have announced various sanctions and restrictive actions
against Russia, Belarus and related individuals and entities, including the removal of certain financial institutions from the Society
for Worldwide Interbank Financial Telecommunication payment system. Certain countries, including the United States, have also provided
and may continue to provide military aid or other assistance to Ukraine and to Israel, increasing geopolitical tensions among a number
of nations. The ongoing wars between Russia and Ukraine and between Israel and Hamas, Iran and its proxies in certain of the neighboring
countries in the Middle East and the resulting measures that have been taken, and could be taken in the future, by NATO, the United States,
the United Kingdom, the European Union, Israel and its neighboring states and other countries have created global security concerns that
could have a lasting impact on regional and global economies. 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.
Any of the above mentioned factors, or any other
negative impact on the global economy, capital markets or other geopolitical conditions resulting from the ongoing wars between Russian
and Ukraine, Israel and Hamas, Iran and its proxies in certain of the neighboring countries in the Middle East and subsequent sanctions
or related actions, could adversely affect the Company’s search for an initial Business Combination and any target business with
which the Company may ultimately consummate an initial Business Combination.
Registration Rights
The holders of Founder Shares, Private Placement
Units (and their underlying securities) and Units that may be issued upon conversion of working capital loans (and their underlying
securities), if any, and any Class A ordinary shares issuable upon conversion of the founder shares and any Class A ordinary
shares held by the initial shareholders at the completion of the Initial Public Offering or acquired prior to or in connection with the
initial Business Combination, will be entitled to registration rights pursuant to a registration rights agreement to be signed prior to
or on the effective date of the registration statement for the Initial Public Offering. These holders will be entitled to make up to three
demands, excluding short form demands, and have piggyback registration rights. In addition, these holders have certain “piggy-back”
registration rights with respect to registration statements filed subsequent to the completion of the initial Business Combination. The
Company will bear the expenses incurred in connection with the filing of any such registration statements.
Underwriting Agreement
The Company granted the underwriters a 45 -day
option from the date of the Initial Public Offering to purchase up to an additional 1,800,000 units to cover over-allotments, if any.
The underwriters were paid a cash underwriting
discount of 2.0 % of the gross proceeds of the units offered in the Initial Public Offering, or $ 2,400,000 in the aggregate, payable to
the underwriter upon the closing of this offering. The underwriters agreed to reimburse the Company at the closing of the Initial Public
Offering for all reasonable out-of-pocket expenses and fees (including for the avoidance of doubt, a portion of the upfront underwriting
commissions payable in connection with the closing of the Initial Public Offering) incurred by the Company in connection with the Initial
Public Offering. On March 16, 2026, as part of the closing of the Initial Public Offering, the Company received reimbursement from the
underwriters of $ 1,750,000 .
15
Additionally, the underwriter will be entitled
to a deferred underwriting fee consisting of 7 % of the remaining funds in the trust account after redemptions of public shares plus $ 600,000
in deferred underwriting compensation, provided that the total deferred underwriting fee shall not exceed $ 2,500,000 . The deferred fee
will become payable to the underwriter from the amounts held in the Trust Account based on the percentage of funds remaining in the Trust
Account after redemptions of public shares, solely in the event that the Company completes a Business Combination, subject to the terms
of the underwriting agreement.
Representative Shares
The Company issued 15,000 ordinary shares to D.
Boral Capital and/or its designees (the “Representative Shares”) at the consummation of the Initial Public Offering. The Company
accounts for the Representative Shares as an offering cost of the Initial Public Offering, resulting in a charge directly to shareholders’
deficit. D. Boral Capital (and any of its designees to whom the Representative Shares are issued) agreed not to transfer, assign or sell
any such shares without the Company’s prior consent until the completion of an initial Business Combination. In addition, the Representative
Shares were deemed to be underwriting compensation by FINRA pursuant to FINRA Rule 5110 and will, accordingly, be subject to certain
transfer restrictions or a period of 180 days beginning on the date of commencement of sales of the Units in the Initial Public
Offering. Furthermore, Clear Street agreed (and any of its designees to whom the Representative Shares are issued agreed) (i) to
waive its redemption rights (or right to participate in any tender offer) with respect to such shares in connection with the completion
of the Company’s initial Business Combination and (ii) to waive its rights to liquidating distributions from the Trust Account
with respect to such shares if the Company fails to complete an initial Business Combination within the Combination Period.
Note 8 — Shareholders’ Deficit
Preference Shares — The Company
is authorized to issue a total of 1,000,000 preference shares at par value of $ 0.0001 each. As of March 31, 2026, there were no preference
shares issued or outstanding.
Class A Ordinary Shares —
The Company is authorized to issue a total of 200,000,000 Class A ordinary shares at par value of $ 0.0001 each. As of March 31, 2026,
there were 205,000 shares of Class A ordinary shares issued and outstanding, excluding 12,000,000 Class A ordinary shares subject to possible
redemption.
Class B Ordinary Shares —
The Company is authorized to issue a total of 20,000,000 Class B ordinary shares at par value of $ 0.0001 each. On January 6, 2026,
the Company issued 6,160,714 Class B ordinary shares to the Sponsor for $ 25,000 . On January 22, 2026, the Company issued a dividend
of approximately 0.2 founder shares for every issued and outstanding founder share, or an aggregate of 1,232,143 founder shares, resulting
in our initial stockholders holding an aggregate of 7,392,857 founder shares. The Company’s initial stockholders currently hold
5,914,286 founder shares (up to 771,429 of which are subject to forfeiture depending on the extent to which the underwriters’ over-allotment option
is exercised) after the Company forfeited 1,478,571 founder shares in connection with pricing of the offering. All share amounts and related
information have been retroactively restated to reflect the share capitalization. At March 31, 2026, there were 5,914,286 Class B ordinary
shares issued and outstanding. On May 5, 2026, 771,429 Class B ordinary shares were forfeited, resulting in 5,142,857 Class B ordinary shares outstanding.
The founder shares will automatically convert
into Class A ordinary shares (which such Class A ordinary shares delivered upon conversion will not have any redemption rights
or be entitled to liquidating distributions from the Trust Account if the Company fails to consummate an initial Business Combination)
concurrently with or immediately following the consummation of an initial Business Combination or earlier at the option of the holder
on a one-for-one basis, subject to adjustment for share sub-divisions, share capitalizations, reorganizations, recapitalizations
and the like, and subject to further adjustment as provided herein. In the case that additional Class A ordinary shares, or any other
equity-linked securities, are issued or deemed issued in excess of the amounts sold in this offering and related to or in connection
with the closing of the initial business combination, the ratio at which Class B ordinary shares convert into Class A ordinary
shares will be adjusted (unless the holders of a majority of the outstanding Class B ordinary shares agree to waive such adjustment
with respect to any such issuance or deemed issuance) so that the number of Class A ordinary shares issuable upon conversion of all
Class B ordinary shares will equal, in the aggregate, 25 % of the sum of (i) the total number of all Class A ordinary shares
outstanding upon the completion of this offering (including any Class A ordinary shares issued pursuant to the underwriter’s
over-allotment option and excluding the Class A ordinary shares comprising part of the Private Units and the Class A
ordinary shares underlying the Private Placement Rights issued to the Sponsor), plus (ii) all Class A ordinary shares and equity-linked securities
issued or deemed issued, in connection with the closing of the initial Business Combination (excluding any shares or equity-linked securities
issued, or to be issued, to any seller in the initial Business Combination and any private placement-equivalent units issued to our
Sponsor or any of its affiliates or to the Company’s officers or directors upon conversion of Working Capital Loans) minus (iii) any
redemptions of Class A ordinary shares by public shareholders in connection with an initial Business Combination and any Class A
ordinary shares redeemed by public shareholders in connection with any amendment to our amended and restated memorandum and articles of
association made prior to the consummation of the initial business combination (A) to modify 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 completion window or (B) with respect to any other material provisions relating to the rights
of holders of Class A ordinary shares or pre-business combination activity; provided that such conversion of founder shares
will never occur on a less than one-for-one basis.
16
Except as set forth herein, holders of record
of the Company’s Class A ordinary shares and Class B ordinary shares are entitled to one vote for each share held on all
matters to be voted on by shareholders. Unless specified in the Company’s amended and restated memorandum and articles of association
or as required by the Companies Act or stock exchange rules, a special resolution under Cayman Islands law and the Company’s amended
and restated memorandum and articles of association, which requires the affirmative vote of at least a majority of the votes cast by such
shareholders voting as a single class as, being entitled to do so, vote in person or, where proxies are allowed, by proxy at the applicable
general meeting of the Company is generally required to approve any matter voted on by the Company’s shareholders. Approval of certain
actions requires a special resolution under Cayman Islands law, which (except as specified below) requires the affirmative vote of at
least two-thirds of the votes cast by such shareholders as, being entitled to do so, vote in person or, where proxies are allowed,
by proxy at the applicable general meeting, and pursuant to the Company’s amended and restated memorandum and articles of association,
such actions include amending the Company’s amended and restated memorandum and articles of association and approving a statutory
merger or consolidation with another company. There is no cumulative voting with respect to the appointment of directors, meaning, following
the Company’s initial Business Combination, the holders of more than 50 % of the Company’s ordinary shares voted for the appointment
of directors can elect all of the directors. Prior to the consummation of an initial Business Combination, only holders of the Company’s
Class B ordinary shares will (i) have the right to vote on the appointment and removal of directors and (ii) be entitled
to vote on continuing the Company in a jurisdiction outside the Cayman Islands (including any special resolution required to amend our
constitutional documents or to adopt new constitutional documents, in each case, as a result of approving a transfer by way of continuation
in a jurisdiction outside the Cayman Islands). Holders of the Company’s Class A ordinary shares will not be entitled to vote
on these matters during such time. These provisions of the Company’s amended and restated memorandum and articles of association
may only be amended if approved by a special resolution passed by the affirmative vote of at least 90 % (or, where such amendment is proposed
in respect of the consummation of an initial Business Combination, two-thirds) of the votes cast by such shareholders as, being entitled
to do so, vote in person or, where proxies are allowed, by proxy at the applicable general meeting of the Company.
Rights
Except in cases where the Company is not the surviving
Company in a Business Combination, each holder of a Share Right will automatically receive one fifth (1/5) of one Class A ordinary
share upon consummation of the initial Business Combination, even if the holder of a public right redeemed all Class A ordinary shares
held by it in connection with the initial Business Combination or an amendment to the amended and restated memorandum and articles of
association with respect to the pre-business combination activities. In the event the Company will not be the surviving company upon
completion of the initial Business Combination, each holder of a right will be required to affirmatively convert its rights in order to
receive the one fifth (1/5) of one Class A ordinary share underlying each right upon consummation of the Business Combination. No
additional consideration will be required to be paid by a holder of rights in order to receive its additional shares of Class A ordinary
share upon consummation of an initial Business Combination. The shares issuable upon exchange of the rights will be freely tradable (except
to the extent held by affiliates of the Company). If the Company enters into a definitive agreement for a Business Combination in which
it will not be the surviving entity, the definitive agreement will provide for the holders of rights to receive the same per share consideration
the holders of the Class A ordinary shares will receive in the transaction on an as-converted into Class A ordinary share
basis.
The Company will not issue fractional shares in
connection with an exchange of rights. Fractional shares will either be rounded down to the nearest whole share or otherwise addressed
in accordance with the applicable provisions of Cayman Islands Law. As a result, holders must hold rights in multiples of eight in order
to receive shares for all of their rights upon closing of a Business Combination. If the Company is unable to complete an initial Business
Combination within the required time period and the Company liquidates the funds held in the Trust Account, holders of rights will not
receive any of such funds with respect to their rights, nor will they receive any distribution from the 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 an initial Business Combination. Additionally, in no event will the
Company be required to net cash settle the rights. Accordingly, the rights may expire worthless.
Note 9 — 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.
17
Recurring Fair Value Measurements
The following table presents information about
the Company’s recurring fair value measurements as of March 31, 2026, and indicates the fair value hierarchy of the valuation inputs
the Company utilized to determine such fair value:
Level
March 31,
2026
Assets:
Cash held in Trust Account
1
$ 120,175,323
Liabilities:
Over-allotment option liability
3
$ 103,000
The following table presents the change in fair
value of Level 3 recurring fair value measurements:
Level 3
Balance as of January 2, 2026 (inception)
$ —
Over-allotment option liability – March 16, 2026
135,000
Change in fair value
( 32,000 )
Balance as of March 31, 2026
$ 103,000
The over-allotment option was accounted for as
a liability in accordance with ASC 815-40 and was presented within liabilities on the balance sheet. The over-allotment liability is measured
at fair value at inception and on a recurring basis, with changes in fair value presented within change in fair value of over-allotment
liability in the statement of operations.
The Company used a Black-Scholes model to value
the over-allotment option. The over-allotment option liability was classified within Level 3 of the fair value hierarchy at the measurement
date due to the use of unobservable inputs inherent in pricing models are assumptions related to expected share-price volatility, expected
life and risk-free interest rate. The Company estimates the volatility of its ordinary shares based on historical volatility that matches
the expected remaining life of the option. The risk-free interest rate is based on the U.S. Constant Maturity Treasury rates on the grant
date for a maturity similar to the expected remaining life of the option. The expected life of the option is assumed to be equivalent
to their remaining contractual term. The following is a summary of key inputs utilized:
Over-allotment Option
March 31, 2026
March 16, 2026
Risk-free interest rate
3.71 %
3.71 %
Time to Expiration
0.072
0.111
Volatility
5.02 %
4.80 %
Exercise price
$ 10.00
$ 10.00
Non- Recurring Fair Value Measurements
The fair value of the Public Rights issued in
the Initial Public Offering is $ 3,583,166 , or $ 0.298 per Public Right. The Public Rights were valued using an iterative analysis based
on market comparable. The valuation was based on a peer group selection of comparable special purpose acquisition companies who were
pre-business combination, included one right to redeem one-fifth of one Class A ordinary share as part of their units that were publicly
trading, had consummated their initial public offerings within six months of the valuation date. Utilizing this criteria a right price
of $ 0.254 , reflective of the 75 th percentile peer group range, was selected. An implied right price of $ 0.431 was determined
through a backsolve approach, and after taking the weighted average of the two right prices determined the fair value of a Public Right
was $ 0.298 .
Note 10 — Subsequent Events
The Company evaluated subsequent events and
transactions that occurred after the condensed balance sheet date through the date that the financial statements were issued. Based
upon this review, other than the below, the Company did not identify any subsequent events that would have required adjustment or
disclosure in the financial statements.
On May 5, 2026, 771,429 Class B ordinary shares were forfeited, resulting in 5,142,857 Class B ordinary shares outstanding.
On May 6, 2026, the Company issued an unsecured promissory note to the Sponsor (the “Business Combination Promissory Note”),
pursuant to which the Company may borrow up to an aggregate principal amount of $ 100,000 . The Business Combination Promissory Note bears
no interest and is repayable in full (subject to amendment or waiver) upon the date of the consummation of the Company’s initial
business combination.
18
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.