Item 7. Management’s Discussion and Analysis
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion
and analysis of our financial condition and results of operations should be read in conjunction with our audited financial statements
and the notes related thereto which are included in “Item 8. Financial Statements and Supplementary Data” of this Annual Report.
Certain information contained in the discussion and analysis set forth below includes forward-looking statements. Our actual results may
differ materially from those anticipated in these forward-looking statements as a result of many factors, including those set forth under
“Special Note Regarding Forward-Looking Statements,” “Item 1A. Risk Factors” and elsewhere in this Annual Report.
Overview
We are a blank
check company incorporated in the Cayman Islands on May 29, 2025 formed for the purpose of effecting a merger, amalgamation, share
exchange, asset acquisition, share purchase, reorganization or similar business combination with one or more businesses (the “Business
Combination”). We intend to effectuate our Business Combination using cash derived from the proceeds of the IPO and the sale of
the Private Placement Units, our shares, debt or a combination of cash, shares and debt.
We expect to continue
to incur significant costs in the pursuit of our acquisition plans. We cannot assure you that our plans to complete a Business Combination
will be successful.
Results of Operations
We have neither
engaged in any operations nor generated any revenues to date. Our only activities from May 29, 2025 (inception) through December
31, 2025 were organizational activities, those necessary to prepare for the IPO, described below, and identifying a target company for
a Business Combination. We do not expect to generate any operating revenues until after the completion of our Business Combination. We
generate non-operating income in the form of interest income on marketable securities held in the Trust Account. We incur expenses as
a result of being a public company (for legal, financial reporting, accounting and auditing compliance), as well as for due diligence
expenses.
For the period from May 29,
2025 (inception) through December 31, 2025, we had a net income of $509,960, which consisted of interest earned on cash and marketable
securities held in the Trust Account of $879,479 and unrealized gain on marketable securities held in Trust Account of $62,820, offset
by general and administrative expense of $432,339.
Liquidity and Capital Resources
On November 10,
2025, we consummated the initial public offering of 17,250,000 units at $10.00 per Units, which is discussed in Note 3, which
includes the full exercise of the underwriters’ over-allotment option of 2,250,000 units, generating gross proceeds of $172,500,000.
Simultaneously with the closing of the Initial Public Offering, we consummated the sale of an aggregate of 545,000 Private Placement Units
to the Sponsor and the underwriters at a price of $10.00 per unit, or $5,450,000 in the aggregate.
Following the
initial public offering, the full exercise of the over-allotment option, and the sale of the Private Placement Units, a total of $172,500,000
was placed in the Trust Account. We incurred $10,862,543, consisting of $3,450,000 of cash underwriting fee, $6,900,000 of deferred underwriting
fee, and $512,543 of other offering costs.
For the period from May
29, 2025 (inception) through December 31, 2025, net cash used in operating activities was $506,120. Net income of $509,960 was offset
by payment of operating expenses through issuance of Class B ordinary shares of $25,000, payment of accrued expenses through promissory
note - related party of $15,323, share-based compensation expense of $522 and interest earned on cash and marketable securities held in
Trust Account of $942,299. Changes in operating assets and liabilities, which used $114,626 of cash from operating activities.
At December 31,
2025, we had cash and marketable securities held in the Trust Account of $173,442,299 (including approximately $942,299 of interest income
and unrealized gains). We intend to use substantially all of the funds held in the Trust Account, including any amounts representing interest
earned on the Trust Account, which interest shall be net of taxes payable and excluding deferred underwriting commissions, to complete
our Business Combination. We may withdraw interest from the Trust Account to pay taxes, if any. To the extent that our share capital or
debt is used, in whole or in part, as consideration to complete a Business Combination, the remaining proceeds held in the Trust Account
will be used as working capital to finance the operations of the target business or businesses, make other acquisitions and pursue our
growth strategies.
At December 31,
2025, we had cash of $1,106,825 held outside of the Trust Account. We intend to use the funds held outside the Trust Account primarily
to identify and evaluate target businesses, perform business due diligence on prospective target businesses, travel to and from the offices,
plants or similar locations of prospective target businesses or their representatives or owners, review corporate documents and material
agreements of prospective target businesses, structure, negotiate and complete a Business Combination.
In order to fund working capital deficiencies
or finance transaction costs in connection with a Business Combination, our Sponsor or an affiliate of our Sponsor or certain of our officers
and directors may, but are not obligated to, loan us funds as may be required. If we complete a Business Combination, we may repay such
loaned amounts out of the proceeds of the Trust Account released to us. In the event that a Business Combination does not close, we may
use a portion of the working capital held outside the Trust Account to repay such loaned amounts, but no proceeds from our Trust Account
would be used for such repayment. Up to $2,500,000 of such Working Capital Loans may be convertible into private placement units at a
price of $10.00 per unit at the option of the lender. The Units would be identical to the Private Placement Units.
52
We do not believe
we will need to raise additional funds in order to meet the expenditures required for operating our business. However, if our estimate
of the costs of identifying a target business, undertaking in-depth due diligence and negotiating a Business Combination are less than
the actual amount necessary to do so, we may have insufficient funds available to operate our business prior to our initial Business Combination.
Moreover, we may need to obtain additional financing either to complete our Business Combination or because we become obligated to redeem
a significant number of our public shares upon completion of our Business Combination, in which case we may issue additional securities
or incur debt in connection with such Business Combination.
Off-Balance Sheet Financing Arrangements
We have no obligations,
assets or liabilities, which would be considered off-balance sheet arrangements as of December 31, 2025. We do not participate in transactions
that create relationships with unconsolidated entities or financial partnerships, often referred to as variable interest entities, which
would have been established for the purpose of facilitating off-balance sheet arrangements. We have not entered into any off-balance sheet
financing arrangements, established any special purpose entities, guaranteed any debt or commitments of other entities, or purchased any
non-financial assets.
Contractual Obligations
We do not have
any long-term debt, capital lease obligations, operating lease obligations or long-term liabilities, other than an agreement with the
Sponsor to pay an aggregate of $20,000 per month for office space and general and administrative services until the consummation of the
Business Combination. These monthly fees will cease upon the completion of the initial Business Combination or the liquidation of the
Company.
The underwriters
were entitled to a cash underwriting discount of $0.20 per Unit, or $3,450,000 in the aggregate, which was paid at the closing of the
Initial Public Offering. Of this amount, $0.10 per Unit was paid to the underwriters upon the closing of the initial public offering in
cash and $0.10 per Unit was used by the underwriters to purchase Private Placement Units.
Critical Accounting Policies
The preparation of financial
statements and related disclosures in conformity with accounting principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets
and liabilities at the date of the financial statements, and income and expenses during the periods reported. Actual results could materially
differ from those estimates. We have not identified any critical accounting policies.
Ordinary Shares Subject to Possible Redemption
We account for our Ordinary
Shares subject to possible redemption in accordance with the guidance in ASC Topic 480, “Distinguishing Liabilities from Equity.”
Ordinary Shares subject to mandatory redemption is classified as a liability instrument and is measured at fair value. Conditionally redeemable
Ordinary Shares (including Ordinary Shares that features redemption rights that is either within the control of the holder or subject
to redemption upon the occurrence of uncertain events not solely within our control) is classified as temporary equity. At all other times,
Ordinary Shares are classified as shareholders’ equity. Our Ordinary Shares feature certain redemption rights that are considered
to be outside of our control and subject to occurrence of uncertain future events. Accordingly, Ordinary Shares subject to possible redemption
is presented as temporary equity, outside of the shareholders’ deficit section of our balance sheets.
Net Income per Ordinary Share
The Company complies with
accounting and disclosure requirements of FASB ASC Topic 260, “Earnings Per Share”. The Company has two classes of shares,
which are referred to as Class A ordinary shares and Class B ordinary shares. Income and losses are shared pro rata between the two classes
of shares. Net income per Ordinary Share is computed by dividing net income by the weighted average number of ordinary shares outstanding
for the period. Accretion associated with the redeemable Ordinary Shares is excluded from income per Ordinary Share as the redemption
value approximates fair value.
Recent Accounting Pronouncements
In November 2023, the
FASB issued ASU 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures.” 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. This 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
May 29, 2025, date of incorporation.
Management does not believe
that any other recently issued, but not effective, accounting standards, if currently adopted, would have a material effect on the Company’s
financial statement.
53
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Not required for smaller
reporting companies.
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
This information appears following Item 15 of
this Report and is included herein by reference.
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
ON ACCOUNTING AND FINANCIAL DISCLOSURE
None.
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.