Item 1. Financial Statements
Item 1. Financial Statements
RISING DRAGON ACQUISITION
CORP.
CONDENSED BALANCE SHEET
AS OF SEPTEMBER 30, 2024
(Unaudited)
ASSETS
Current asset:
Cash
$ 100
Total current asset:
100
Deferred offering costs
157,086
TOTAL ASSETS
$ 157,186
LIABILITIES AND SHAREHOLDER’S DEFICIT
Current liabilities:
Accrued liabilities
$ 20,112
Promissory note – related party
162,324
TOTAL LIABILITIES
182,436
Commitments and contingencies (Note 7)
Shareholder’s deficit:
Preference shares, $ 0.0001 par value; 500,000 shares authorized; no shares issued and outstanding
-
Ordinary shares, $ 0.0001 par value; 55,000,000 shares authorized; 1,437,500 shares issued and outstanding
144
Additional paid-in capital
24,856
Accumulated deficit
( 50,250 )
Total Shareholder’s Deficit
( 25,250 )
TOTAL LIABILITIES AND SHAREHOLDER’S DEFICIT
$ 157,186
See accompanying notes to unaudited condensed financial
statements.
1
RISING DRAGON ACQUISITION
CORP.
CONDENSED STATEMENT OF OPERATIONS
FOR THE PERIOD FROM MARCH 8, 2024 (INCEPTION)
TO SEPTEMBER 30, 2024
(Unaudited)
Three months
ended
September 30,
2024
Period from
March 8, 2024 (inception)
through
September 30, 2024
Formation and operating costs
$ ( 11,390 )
$ ( 50,250 )
NET LOSS
$ ( 11,390 )
$ ( 50,250 )
Basic and diluted weighted average shares outstanding
1,250,000
1,019,737
Basic and diluted net loss per share
$ ( 0.01 )
$ ( 0.05 )
See accompanying notes to unaudited condensed financial
statements.
2
RISING DRAGON ACQUISITION
CORP.
CONDENSED STATEMENT OF CHANGES IN SHAREHOLDER’S
DEFICIT
FOR THE PERIOD FROM MARCH 8, 2024 (INCEPTION)
TO SEPTEMBER 30, 2024
(Unaudited)
Ordinary shares
Additional
Total
No. of
shares
Amount
paid-in
capital
Accumulated
deficit
Shareholder’s
deficit
Issuance of ordinary shares at inception March 8, 2024
1
$ -
$ -
$ -
$ -
Ordinary share surrendered
( 1 )
-
-
-
-
Issuance of ordinary shares to founder
1,437,500
144
24,856
-
25,000
Net loss
-
-
-
( 28,860 )
( 28,860 )
Balance as of March 31, 2024
1,437,500
$ 144
$ 24,856
$ ( 28,860 )
$ ( 3,860 )
Net loss
-
-
-
( 10,000 )
( 10,000 )
Balance as of June 30, 2024
1,437,500
$ 144
$ 24,856
$ ( 38,860 )
$ ( 13,860 )
Net loss
-
-
-
( 11,390 )
( 11,390 )
Balance as of September 30, 2024
1,437,500
$ 144
$ 24,856
$ ( 50,250 )
$ ( 25,250 )
See accompanying notes to unaudited condensed financial
statements.
3
RISING DRAGON ACQUISITION
CORP.
CONDENSED STATEMENT OF CASH FLOWS
FOR THE PERIOD FROM MARCH 8, 2024 (INCEPTION)
TO SEPTEMBER 30, 2024
(Unaudited)
Cash flows from operating activities:
Net loss
$ ( 50,250 )
Net cash used in operating activities
( 50,250 )
Cash flows from financing activities:
Proceed from promissory note – related party
50,350
Net
cash provided by financing activities
50,350
NET CHANGE IN CASH
100
CASH, BEGINNING OF PERIOD
-
CASH, END OF PERIOD
$ 100
Non-cash investing and financing activities
Deferred offering costs paid by a related party
$ 136,974
Accrued deferred offering costs
$ 20,112
Capital contribution paid by a related party
$ 25,000
See accompanying notes to unaudited condensed financial
statements.
4
RISING DRAGON ACQUISITION
CORP.
NOTES TO CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
NOTE 1 - ORGANIZATION
AND BUSINESS BACKGROUND
Rising Dragon Acquisition Corp. (the “Company,”
“we,” “us” or “our”) is a blank check company newly incorporated on March 8, 2024, under the laws
of the Cayman Islands for the purpose of entering into a merger, share exchange, asset acquisition, share purchase, recapitalization,
reorganization or similar business combination with one or more businesses or entities (“Business Combination”). The Company’s
efforts to identify a prospective target business will not be limited to a particular industry or geographic region. The Company does
not have any specific business combination under consideration and the Company has not (nor has anyone on its behalf), directly or indirectly,
contacted any prospective target business or had any substantive discussions, formal or otherwise, with respect to such a transaction
with the company.
The Company is an early-stage company and emerging
growth company and, as such, the Company is subject to all of the risks associated with early stage companies and emerging growth companies.
The Company has selected December 31 as its fiscal year end.
As of September 30, 2024, the Company had not
commenced any operations. All activities through September 30, 2024 relate to the Company’s formation and the initial public offering
(the “Initial Public Offering”). 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 Initial Public Offering.
The registration statement for the Company’s
Initial Public Offering was declared effective on October 10, 2024. On October 15, 2024, the Company consummated the Initial Public Offering
of 5,750,000 units (the “Public Units”), which includes 750,000 Public Units upon the full exercise by the underwriter of
its over-allotment option, at $ 10.00 per Public Unit, generating gross proceeds of $ 57,500,000 to the Company. Each Public Unit consists
of one ordinary share and one right (“Public Rights”). Each Public Right will entitle the holder to receive one-tenth (1/10)
of one ordinary share upon consummation of initial business combination.
Simultaneously with the closing of the Initial
Public Offering, the Company consummated the sale of 254,375 units (the “Private Placement Units”) at a price of $ 10.00 per
Private Placement Unit in a private placement to Aurora Beacon LLC (the “Sponsor”), generating gross proceeds of $ 2,543,750
to the Company. Each Private Placement Unit consists of one Private Placement Share and one right (“Private Placement Right”).
Each Private Placement Right will entitle the holder to receive one-tenth (1/10) of one ordinary share upon consummation of the initial
business combination.
Transaction costs amounted to $ 3,431,288 , consisting
of $ 1,006,250 of underwriting commissions, $ 1,868,750 of deferred underwriting commissions and $ 556,288 of other offering costs.
Following the closing of the Initial Public Offering,
$ 57,787,500 of cash was held in trust with Continental Stock Transfer & Trust Company. On October 15, 2024, $ 690,369 of cash was released
to the Company and used for the Company’s future working capital needs.
The Company listed the Units on the Nasdaq Capital
Market (“NASDAQ”). The Company’s management has broad discretion with respect to the specific application of the net
proceeds of the Initial Public Offering and the Private Units, although substantially all of the net proceeds are intended to be generally
applied toward consummating a Business Combination. NASDAQ rules provide that the Business Combination must be with one or more target
businesses that together have a fair market value equal to at least 80 % of the balance in the Trust Account (as defined below) (less any
deferred underwriting commissions and interest released to pay taxes payable) at the time of the signing a definitive agreement in connection
with a Business Combination. 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. Upon the closing
of the Initial Public Offering, management has agreed that at least $ 10.05 per Unit, including the proceeds of the sale of the Private
Units will be held in a trust account (“Trust Account”) and invested in U.S. government securities, within the meaning set
forth in Section 2(a)(16) of the Investment Company Act, with a maturity of 180 days or less, or in any open-ended investment company
that holds itself out as a money market fund meeting the conditions of Rule 2a-7 of the Investment Company Act, as determined by
the Company, until the earlier of: (i) the consummation of a Business Combination or (ii) the distribution of the funds in the Trust Account
to the Company’s shareholder, as described below.
5
The Company will provide its shareholders with
the opportunity to redeem all or a portion of their Public Shares upon the completion of a Business Combination either (i) in connection
with a shareholder meeting called to approve the Business Combination or (ii) by means of a tender offer. The decision as to whether
the Company will seek shareholder approval of a Business Combination or conduct a tender offer will be made by the Company, solely in
its discretion. The shareholders will be entitled to redeem their Public Shares for a pro rata portion of the amount then on deposit in
the Trust Account (initially $ 10.05 per share, plus any pro rata interest earned on the funds held in the Trust Account and not previously
released to the Company to pay its tax obligations). The per-share amount to be distributed to shareholders who redeem their shares
will not be reduced by the deferred underwriting commissions the Company will pay to the underwriters (as discussed in Note 7). The
ordinary shares subject to redemption will be recorded at a redemption value and classified as temporary equity upon the completion of
the Initial Public Offering, in accordance with Accounting Standards Codification (“ASC”) Topic 480 “ Distinguishing
Liabilities from Equity .”
The Company will proceed with a Business Combination
if the Company has net tangible assets of at least $ 5,000,001 either immediately prior to or upon such consummation of a Business Combination,
or otherwise we are exempt from the provisions of Rule 419 promulgated under the Securities Act (so that we are not subject to the SEC’s
“penny stock” rules), and, if the Company seeks shareholder approval, a majority of the outstanding shares voted are voted
in favor of the Business Combination. If a shareholder vote is not required and the Company does not decide to hold a shareholder vote
for business or other legal reasons, the Company will, pursuant to its Memorandum and Articles of Association, offer such redemption pursuant
to the tender offer rules of the Securities and Exchange Commission (“SEC”), and file tender offer documents containing substantially
the same information as would be included in a proxy statement with the SEC prior to completing a Business Combination.
The Company’s initial shareholders (the
“initial shareholders”) have agreed (a) to vote their founder shares, the ordinary shares included in the Private Placement
Units (the “Private Placement Shares”) and any Public Shares purchased during or after the Initial Public Offering in
favor of a Business Combination, (b) not to propose, or vote in favor of, an amendment to the Company’s Memorandum and Articles
of Association that would stop the public shareholders from converting or selling their shares to the Company in connection with a Business
Combination or affect the substance or timing of the Company’s obligation to redeem 100 % of the Public Shares if the Company does
not complete a Business Combination within the Combination Period (as defined below) unless the Company provides public shareholders with
the opportunity to redeem their Public Shares for cash from the Trust Account in connection with any such vote; (c) not to redeem
any founder shares and Private Placement Shares as well as any Public Shares purchased during or after the Initial Public Offering for
cash from the Trust Account in connection with a shareholder vote to approve a Business Combination (or sell any shares in a tender offer
in connection with a Business Combination) or a vote to amend the provisions of the Memorandum and Articles of Association relating to
shareholder’s rights of pre-Business Combination activity and (d) that the founder shares and Private Placement Shares
shall not participate in any liquidating distributions upon winding up if a Business Combination is not consummated. However, the initial
shareholders will be entitled to liquidating distributions from the Trust Account with respect to any Public Shares purchased during or
after the Initial Public Offering if the Company fails to complete its Business Combination. The Company will have 15 months (or up to
21 months from the closing of the Initial Public Offering if the Company extends the period of time to consummate a Business Combination
by the full amount of time, as described in more detail in the final prospectus relating to the Initial Public Offering, dated October
10, 2024, filed with the SEC by the Company on October 11, 2024) (the “Final Prospectus”) from the closing of the Initial
Public Offering to consummate a Business Combination (the “Combination Period”).
If the Company is unable to complete a Business
Combination within the Combination Period, the Company will (i) cease all operations except for the purpose of winding up, (ii) as promptly
as reasonably possible but no more than ten business days thereafter, redeem 100 % of the outstanding 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 (net of taxes payable),
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 the remaining shareholders and the Company’s board of directors, proceed to commence a voluntary liquidation
and thereby a formal dissolution of the Company, subject in each case to its obligations to provide for claims of creditors and the requirements
of applicable law. The underwriters have agreed to waive its rights to the deferred underwriting commission held in the Trust Account
in the event the Company does not complete a Business Combination within the Combination Period and, in such event, such amounts will
be included with the funds held in the Trust Account that will be available to fund the redemption of the Public Shares. In the event
of such distribution, it is possible that the per share value of the assets remaining available for distribution will be less than $ 10.05 .
The Sponsor has agreed that it will be liable
to the Company, if and to the extent any claims by a vendor for services rendered or products sold to the Company, or a prospective target
business with which the Company has discussed entering into a transaction agreement, reduce the amounts in the Trust Account to below
$ 10.05 per share (whether or not the underwriters’ over-allotment option is exercised in full), except as to any claims by a third
party who executed a waiver of any and all rights to seek access to the Trust Account and except as 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”). In the event that an executed waiver is deemed to be unenforceable against a third
party, the sponsor will not be responsible to the extent of any liability for such third party claims. The Company will seek to reduce
the possibility that the sponsor will have to indemnify the Trust Account due to claims of creditors by endeavoring to have all vendors,
service providers, prospective target businesses or other entities with which the Company does business, execute agreements with the Company
waiving any right, title, interest or claim of any kind in or to monies held in the Trust Account.
6
Going Concern Consideration
As of September 30, 2024, the Company
had cash of $ 100 and a working capital deficit of $ 182,336 . Subsequent to the consummation of the IPO, the Company’s liquidity has
been satisfied through the net proceeds from the IPO and the Private Placement. The Company has incurred and expects to continue to incur
significant professional costs to remain as a publicly traded company and to incur significant transaction costs in pursuit of the consummation
of a Business Combination.
The Company will have until 15 months
(or up to 21 months from the closing of the Initial Public Offering if the Company extends the period of time to consummate a Business
Combination by the full amount of time, as described in more detail in the Final Prospectus from the closing of the Initial Public Offering
to consummate a Business Combination. If the Company does not complete a Business Combination within the Combination Period, the Company
will (i) cease all operations except for the purpose of winding up, (ii) as promptly as reasonably possible but no more than ten business
days thereafter, redeem 100 % of the outstanding 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 (net of taxes payable), 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 the remaining shareholders and
the Company’s board of directors, proceed to commence a voluntary liquidation and thereby a formal dissolution of the Company, subject
in each case to its obligations to provide for claims of creditors and the requirements of applicable law. There is a possibility that
a business combination might not happen within the 15-month (or 21-month if extended as described in the Final Prospectus) period from
the date of the auditors’ report.
In connection with the Company’s
assessment of going concern considerations in accordance with Accounting Standards Update (“ASU”) 2014-15, “ Disclosures
of Uncertainties about an Entity’s Ability to Continue as a Going Concern ,” management has determined that if the Company
is unsuccessful in consummating an initial business combination within the prescribed period of time from the closing of the IPO, the
requirement that the Company cease all operations, redeem the public shares and thereafter liquidate and dissolve raises substantial doubt
about the ability to continue as a going concern. The unaudited condensed financial statements do not include any adjustments that might
result from the outcome of this uncertainty.
NOTE 2 –
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
● Basis of presentation
These 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 statements and
Article 8 of Regulation S-X. They do not include all of the information and notes required by U.S. GAAP for complete financial statements.
Certain information or footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been
condensed or omitted, pursuant to the rules and regulations of the SEC for interim financial reporting. Accordingly, they 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 period presented.
● Emerging growth company
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 independent registered public accounting
firm 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.
7
● Use of estimates
In preparing these unaudited condensed financial
statements in conformity with U.S. GAAP, 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 unaudited condensed 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 unaudited condensed financial statements, which management considered in formulating its estimate, could
change in the near term due to one or more future confirming events. Accordingly, actual results may differ from these 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 $ 100 in cash as of September
30, 2024. The Company did not have any cash equivalents as of September 30, 2024.
● 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.
● Deferred offering costs
Deferred offering costs consist of underwriting,
legal and other expenses incurred through the balance sheet date that are directly related to the Initial Public Offering and that will
be charged to shareholder’s equity upon the completion of the Initial Public Offering.
● Income taxes
Income taxes are determined in accordance with
the provisions of ASC Topic 740, “ Income Taxes ” (“ASC 740”). Under this method, deferred tax assets
and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts
of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted income
tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.
Any effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment
date.
ASC 740 prescribes a comprehensive model for how
companies should recognize, measure, present, and disclose in their financial statements uncertain tax positions taken or expected to
be taken on a tax return. Under ASC 740, tax positions must initially be recognized in the financial statements when it is more likely
than not the position will be sustained upon examination by the tax 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, if any, as income tax expense. There were no unrecognized tax benefits and no amounts accrued for interest and penalties as
of September 30, 2024. 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 may be subject to potential examination
by foreign taxing authorities in the area of income taxes. These potential examinations may include questioning the timing and amount
of deductions, the nexus of income among various tax jurisdictions and compliance with foreign tax laws. The Company’s management
does not expect that the total amount of unrecognized tax benefits will materially change over the next twelve months.
The Company is considered to be an exempted Cayman
Islands company with no connection to any other taxable jurisdiction and is presently not subject to income taxes or income tax filing
requirements in the Cayman Islands or the United States. As such, the Company’s tax provision was zero for the periods presented.
8
● Ordinary share subject to possible redemption
The Company accounts for its ordinary shares subject
to possible redemption in accordance with the guidance in ASC 480. Ordinary share subject to mandatory redemption (if any) is classified
as a liability instrument and is 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) are classified as temporary equity. At all other times, ordinary shares are classified as shareholder’s
equity.
● Rights accounting
Rights — Except in cases where the Company
is not the surviving company in a Business Combination, each holder of a right will automatically receive one-tenth (1/10) of one ordinary
share upon consummation of a Business Combination, even if the holder of a right redeemed all shares held by him, her or it in connection
with a Business Combination or an amendment to the Company’s Amended and Restated Memorandum and Articles of Association with respect
to its pre-business combination activities. In the event that the Company will not be the surviving company upon completion of a Business
Combination, each holder of a right will be required to affirmatively redeem his, her or its rights in order to receive the one-tenth
(1/10) of a share underlying each right upon consummation of the Business Combination. No additional consideration will be required to
be paid by a holder of Public Rights in order to receive his, her or its additional ordinary shares upon consummation of a 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 the Company 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 ordinary shares will receive
in the transaction on an as-converted into 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 the Cayman Islands law. As a result, the holders of the rights must hold rights in multiples
of ten in order to receive shares for all of the holders’ rights upon closing of a Business Combination. If the Company is unable
to complete a Business Combination within the Combination 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 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, the rights may expire worthless.
The Company accounts for rights as either equity-classified
or liability-classified instruments based on an assessment of the right’s specific terms and applicable authoritative guidance in
ASC 480 and ASC 815 “ Derivatives and Hedging ” (“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 unaudited condensed statement of operations.
As the rights issued upon the IPO and private
placements meet the criteria for equity classification under ASC 815, therefore, the rights are classified as equity.
● Net loss per share
The Company
complies with accounting and disclosure requirements of ASC Topic 260, “ Earnings Per Share ”. Net loss per share is
computed by dividing net loss by the weighted average number of ordinary shares outstanding during the period. At September 30, 2024,
the Company only issued one class of shares and did not have any dilutive securities and other contracts that could, potentially, be exercised
or converted into ordinary shares and then share in the earnings of the Company. As a result, diluted loss per share is the same as basic
loss per share for the periods presented.
9
● Related parties
Parties, which can be a corporation or individual,
are considered to be related if the Company has the ability, directly or indirectly, to control the other party or exercise significant
influence over the other party in making financial and operational decisions. Companies are also considered to be related if they are
subject to common control or common significant influence.
● Fair value of financial instruments
The fair value of the Company’s assets and
liabilities, which qualify as financial instruments under ASC Topic 820, “ Fair Value Measurement ,” approximates the
carrying amounts represented in the accompanying unaudited balance sheet, primarily due to their short-term nature.
● Recent accounting pronouncements
In August 2020, the Financial Accounting
Standards Board (“FASB”) issued ASU 2020-06, Debt-Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives
and Hedging-Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s
Own Equity (“ASU 2020-06”), which simplifies accounting for convertible instruments by removing major separation models required
under current GAAP. The ASU also removes certain settlement conditions that are required for equity-linked contracts to qualify for scope
exception, and it simplifies the diluted earnings per share calculation in certain areas. ASU 2020-06 is effective January 1, 2024 and
should be applied on a full or modified retrospective basis, with early adoption permitted beginning on January 1, 2021. The Company’s
management does not believe the adoption of ASU 2020-06 will have a material impact on its financial statements and disclosures.
In December 2023, the FASB issued ASU 2023-09,
Income Taxes (Topic 740): Improvements to Income Tax Disclosures (ASU 2023-09), which requires disclosure of incremental income tax information
within the rate reconciliation and expanded disclosures of income taxes paid, among other disclosure requirements. ASU 2023-09 is effective
for fiscal years beginning after December 15, 2024. Early adoption is permitted. The Company’s management does not believe
the adoption of ASU 2023-09 will have a material impact on its financial statements and disclosures.
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 unaudited financial statements.
NOTE 3 –
INITIAL PUBLIC OFFERING
On October 15, 2024, the Company sold
5,750,000 Public Units, which includes 750,000 Public Units upon the full exercise by the underwriter of its over-allotment option, at
a purchase price of $ 10.00 per Public Unit.
Each Unit consists of one ordinary share
and one Public Right. Each whole Public Right entitles the holder to receive one-tenth (1/10) ordinary share upon consummation of initial
business combination.
All of the 5,750,000 public shares sold
as part of the Public Units in the Initial Public Offering contain a redemption feature which allows for the redemption of such public
shares if there is a shareholder vote or tender offer in connection with the Business Combination and in connection with certain amendments
to the Company’s Amended and Restated Memorandum and Articles of Association, or in connection with the Company’s liquidation.
In accordance with the SEC and its staff’s
guidance on redeemable equity instruments, which has been codified in ASC 480-10-S99, redemption provisions not solely within the control
of the Company require ordinary shares subject to redemption to be classified outside of permanent equity. If it is probable that the
equity instrument will become redeemable, the Company has the option to either 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 to 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. The accretion or remeasurement is treated as a deemed dividend (i.e., a reduction to retained earnings, or in absence of
retained earnings, additional paid-in capital).
10
NOTE 4 –
PRIVATE PLACEMENT
Simultaneously with the closing of the Initial
Public Offering, the Company consummated a private placement of 254,375 Private Placement Units, at a price of $ 10.00 per Private Placement
Unit. Each Private Placement Unit consists of one Private Placement Share and one Private Placement Right. Each Private Placement Right
entitles the holder to receive one-tenth (1/10) of one ordinary share upon consummation of the initial business combination.
The Private Placement Units are identical to the
Public Units sold in the Initial Public Offering except for certain registration rights and transfer restrictions.
NOTE 5 –
RELATED PARTY TRANSACTIONS
Founder
Shares
On March 8, 2024, the Company issued 1 founder
share at par value of $ 0.0001 and surrendered such share on March 29, 2024. On March 29, 2024, the Company authorized to issue
an aggregate of 1,437,500 founder shares at par value of $ 0.0001 to the initial shareholder, including an aggregate of 187,500 ordinary
shares subject to forfeiture by the sponsor to the extent that the underwriters’ over-allotment option is not exercised in
full or in part, so that the initial shareholder will collectively own 20 % of the issued and outstanding shares after the Initial Public
Offering (excluding the sale of the Private Units and assuming the initial shareholder does not purchase any Units in the Initial
Public Offering) (see Note 6) for an aggregate purchase price of $ 25,000 . On October 10, 2024, the underwriters exercised the over-allotment
option in full, so those 187,500 founder shares are no longer subject to forfeiture.
Private
Placement
On October 15, 2024, the Company consummated the
sale of 254,375 Private Placement Units at a price of $ 10.00 per Private Placement Unit in a private placement to the Sponsor, generating
gross proceeds of $ 2,543,750 to the Company.
Promissory
Note — Related Party
On March 29, 2024, the Company issued an unsecured
promissory note to the sponsor, pursuant to which the Company may borrow up to an aggregate principal amount of $ 300,000 (the “Promissory
Note”). The Promissory Note is non-interest bearing and payable on the earlier of (i) December 31, 2024, (ii) the consummation of
the Initial Public Offering or (iii) the abandonment of the Initial Public Offering.
As of September
30, 2024 , the aggregate amounts of $ 162,324 were drawn down from
the Promissory Note.
NOTE 6 –
SHAREHOLDER’S DEFICIT
Preference
Shares
The Company is authorized to issue 500,000 preference
shares, at par value of $ 0.0001 . As of September 30, 2024, no preference shares were issued and outstanding.
Ordinary shares
The
Company is authorized to issue 55,000,000 ordinary shares, at par value of $ 0.0001 . Holders of the Company’s ordinary shares are
entitled to one vote for each share.
As
of September 30,2024, 1,437,500 ordinary shares at par value of $ 0.0001 were
issued and outstanding.
11
Rights
Each holder of a right will receive one-tenth
(1/10) 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 exchange of the rights. No additional consideration
will be required to be paid by a holder of rights in order to receive its 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 Initial Public Offering.
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 share consideration the holders of the ordinary shares
will receive in the transaction on an as-converted into ordinary share basis and each holder of a right will be required to affirmatively
convert its rights in order to receive 1/10 share underlying each right (without paying additional consideration). The shares issuable
upon exchange of the rights will be freely tradable (except to the extent held by affiliates of the Company).
NOTE 7 –
COMMITMENTS AND CONTINGENCIES
Registration Rights
Pursuant to an agreement entered into on the date
of the Final Prospectus, the Company’s initial shareholders and their permitted transferees can demand that the Company register
for resale the founder shares, the Private Units and the underlying private shares and private rights, and the units issuable upon conversion
of working capital loans and the underlying ordinary shares and rights. The holders are entitled to make up to three demands, excluding
short form demands, that the Company registers such securities. Notwithstanding anything to the contrary, any holder that is affiliated
with an underwriter participating in the Initial Public Offering may only make a demand on one occasion and only during the five-year
period beginning on the effective date of the registration statement of which the Final Prospectus forms a part. In addition, the holders
have certain “piggy-back” registration rights on registration statements filed after the Company’s consummation of a
business combination; provided that any holder that is affiliated with an underwriter participating in the Initial Public Offering may
participate in a “piggy-back” registration only during the seven-year period beginning on the effective date of the registration
statement of which the Final Prospectus forms a part. 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 to purchase up to 750,000 Units (over and above 5,000,000 Units referred to above) solely to cover over-allotments at the Initial
Public Offering price, less the underwriting discounts and commissions. On October 10, 2024, the underwriters fully exercised the over-allotment
option to purchase 750,000 Public Units, generating gross proceeds to the Company of $ 7,500,000 .
The underwriters are entitled to a cash underwriting
discount of 5.0 % of the gross proceeds of the Initial Public Offering, and the balance of $ 1,868,750 payable to the underwriters as deferred
underwriting discounts will be paid upon the closing of the Business Combination.
Representative Shares
The Company issued 57,500 representative shares
to the underwriters as part of the underwriting compensation. The 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 commencement of sales in this
offering pursuant to FINRA Rule 5110(e)(1). Pursuant to FINRA Rule 5110(e)(1), these securities will not 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 date of the commencement of sales in this offering, nor may they be sold, transferred,
assigned, pledged or hypothecated for a period of 180 days immediately following the date of the commencement of sales in this offering
except to any underwriter and selected dealer participating in the offering and their officers, partners, registered persons or affiliates.
NOTE 8 –
SUBSEQUENT EVENTS
The Company evaluated subsequent events and transactions
that occurred after the balance sheet date up to the date that the unaudited condensed financial statements were available to be issued.
Other than as described in these unaudited condensed financial statements, the Company did not identify any subsequent events that would
have required adjustment or disclosure in the unaudited condensed financial statements, other that as noted below.
On October 15, 2024, the Company consummated the
Initial Public Offering of 5,750,000 Public Units, which includes 750,000 Public Units upon the full exercise by the underwriter of its
over-allotment option, at $ 10.00 per Public Unit, generating gross proceeds of $ 57,500,000 to the Company.
Simultaneously with the closing of the Initial
Public Offering, the Company consummated the sale of 254,375 Private Placement Units at a price of $ 10.00 per Private Placement Unit in
a private placement to the Sponsor, generating gross proceeds of $ 2,543,750 to the Company.
On October 15, 2024, the Company issued 57,500
ordinary shares of $ 0.0001 par value each to Lucid Capital Markets at the closing of the Initial Public Offering as part of representative
compensation.
12
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.