UNITED
STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
10-Q
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended June 30, 2025
or
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from __________ to __________
Commission
file number: 001-42577
UY
Scuti Acquisition Corp.
(Exact
name of registrant as specified in its charter)
Cayman Islands N/A
(State or other jurisdiction of
incorporation or organization) (I.R.S. Employer
Identification No.)
39
E. Broadway , Suite 603
New
York, New York 10002
(Address
of principal executive offices)
( 412 ) 947-0514
(Registrant’s
telephone number, including area code)
(Former
name, former address and former fiscal year, if changed since last report)
Securities
registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Units, each consisting of one Ordinary Share, $0.0001 par value, and one right UYSCU The Nasdaq Stock Market LLC
Ordinary Shares, $0.0001 par value UYSC The Nasdaq Stock Market LLC
Rights to receive one-fifth (1/5 th ) of one Ordinary Share UYSCR The Nasdaq Stock Market LLC
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405
of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was
required to submit such files). Yes ☒ No ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,”
“smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐ Accelerated filer ☐
Non-accelerated filer ☒ Smaller reporting company ☒
Emerging growth company ☒
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☒ No ☐
As of August 1, 2025, assuming all units have
been separated, the registrant had 7,658,348 ordinary shares, $0.0001 par value per share, issued and outstanding.
UY
SCUTI ACQUISITION CORP.
FORM
10-Q FOR THE QUARTER ENDED JUNE 30, 2025
TABLE
OF CONTENTS
Page
Part I. Financial Information
1
Item 1. Financial Statements
1
Balance Sheets (Unaudited)
1
Statements of Operations (Unaudited)
2
Statements of Changes in Shareholders’ Deficit (Unaudited)
3
Statements of Cash Flows (Unaudited)
4
Notes to Unaudited Financial Statements
5
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
19
Item 3. Quantitative and Qualitative Disclosures Regarding Market Risk
25
Item 4. Controls and Procedures
25
Part II. Other Information
26
Item 1. Legal Proceedings
26
Item 1A. Risk Factors
26
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
26
Item 3. Defaults Upon Senior Securities
27
Item 4. Mine Safety Disclosures
27
Item 5. Other Information
27
Item 6. Exhibits
27
Part III. Signatures
28
i
Table of Contents
Part
I. Financial Information
Item
1. Financial Statements
UY
SCUTI ACQUISITION CORP.
CONDENSED
BALANCE SHEETS
As of
June 30
2025
March 31,
2025
(Unaudited)
(Audited)
Assets
Cash and cash equivalents
$ 282,083
$ 17,221
Prepaid expenses
335,625
-
Deferred offering costs
-
222,095
Total Current Assets
$ 617,708
$ 239,316
Non-current assets
Cash held in Trust Account
58,066,531
-
Total non-current Assets
$ 58,066,531
$ -
Total Assets
$ 58,684,239
$ 239,316
Liabilities and Shareholders’ Equity (Deficit)
Current Liabilities
Accrued expenses
10,000
40,000
Due to related party
30,000
-
Promissory Note - related party
-
337,584
Total Current Liabilities
$ 40,000
$ 377,584
Commitments and Contingencies – (see Note 6)
53,776,988
-
Shareholders’ Equity (Deficit)
Preference shares, $ 0.0001 par value; 10,000,000 shares authorized; nil and nil shares issued and outstanding as of June 30, 2025 and March 31, 2025, respectively.
-
-
Ordinary shares, $ 0.0001 par value; 490,000,000 shares authorized; 1,437,500 and 1,908,348 shares issued and outstanding (excluding 5,750,000 shares subject to redemption) as of June 30, 2025 and March 31, 2025, respectively*.
191
144
Additional paid-in capital
4,698,250
24,856
Retained earnings (accumulated deficit)
168,810
( 163,268 )
Total Shareholders’ Equity (Deficit)
4,867,251
( 138,268 )
Total Liabilities and Shareholders’ Equity (Deficit)
$ 58,684,239
$ 239,316
* Includes
an aggregate of up to 187,500 ordinary shares subject to forfeiture if the over-allotment option is not exercised in full or in part
by the underwriters as of March 31, 2025. As a result of the underwriter’s full exercise of its over-allotment option on April
7 and April 9, 2025, no Founder Shares are currently subject to forfeiture as of June 30, 2025. (see Note 5)
The
accompanying notes are an integral part of these unaudited condensed financial statements.
1
Table of Contents
UY
SCUTI ACQUISITION CORP.
UNADUTIED
CONDENSED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME AND LOSS
For the
Three Months
Ended
June 30,
2025
For the
Three Months
Ended
June 30,
2024
(Unaudited)
(Unaudited)
Operating expenses
$ 234,453
$ 30,000
Loss from Operations
$ ( 234,453 )
$ ( 30,000 )
Other income:
Interest earned on cash held in Trust Account
566,531
-
Income (loss) before income taxes
332,078
( 30,000 )
Income taxes expense
-
-
Net income (loss)
$ 332,078
$ ( 30,000 )
Other comprehensive income
$ -
$ -
Comprehensive income (loss)
$ 332,078
$ ( 30,000 )
Basic and diluted weighted average ordinary shares outstanding, redeemable ordinary shares
5,691,280
-
Basic and diluted net income per ordinary share, redeemable ordinary shares
$ 0.13
$ -
Basic and diluted weighted average ordinary shares outstanding, non-redeemable ordinary shares
1,904,952
1,250,000
Basic and diluted net loss per ordinary share, redeemable ordinary shares
$ ( 0.22 )
$ ( 0.02 )
The
accompanying notes are an integral part of these unaudited condensed financial statements.
2
Table of Contents
UY
SCUTI ACQUISITION CORP.
UNADUTIED
CONDENSED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY (DEFICIT)
FOR THE THREE MONTHS ENDED JUNE 30, 2025
Additional
Retained earnings
Total
Shareholders’
Ordinary Shares
Paid-in
(Accumulated
Equity
Shares
Amount
Capital
Deficit)
(Deficit)
Balance as of March 31, 2025
1,437,500
$ 144
$ 24,856
$ ( 163,268 )
$ ( 138,268 )
Proceeds allocated to Public Rights
-
-
5,387,388
-
5,387,388
Sale of private placement shares
240,848
24
2,408,456
-
2,408,480
Issuance of representative shares
230,000
23
2,112,577
-
2,112,600
Underwriters’ discount and other offering expenses
-
-
( 3,264,646 )
-
( 3,264,646 )
Accretion of ordinary share subject to redemption value
-
-
( 1,970,381 )
-
( 1,970,381 )
Net income
-
-
-
332,078
332,078
Balance as of June 30, 2025 (Unaudited)
1,908,348
$ 191
$ 4,698,250
$ 168,810
$ 4,867,251
(1) As
a result of the underwriter’s full exercise of its over-allotment option on April 7 and April 9, 2025, no Founder Shares are currently
subject to forfeiture as of June 30, 2025. (see Note 5)
FOR
THE THREE MONTHS ENDED JUNE 30, 2024
Ordinary Shares
Additional
Paid-in
Accumulated
Total
Shareholders’ Equity
Shares
Amount
Capital
Deficit
(Deficit)
Balance as of March 31, 2024
1,437,500
$ 144
$ 24,856
$ ( 6,748 )
$ 18,252
Net loss
( 30,000 )
( 30,000 )
Balance as of June 30, 2024 (Unaudited)
1,437,500
$ 144
$ 24,856
$ ( 36,748 )
$ ( 11,748 )
The
accompanying notes are an integral part of these unaudited condensed financial statements.
3
Table of Contents
UY
SCUTI ACQUISITION CORP.
UNADUTIED
CONDENSED STATEMENTS OF CASH FLOWS
For the
Three Months
Ended
June 30,
2025
For the
Three Months
Ended
June 30,
2024
(Unaudited)
(Unaudited)
Cash Flows from Operating Activities:
Net income (loss)
$ 332,078
$ ( 30,000 )
Adjustments to reconcile net cash used in operating activities:
Operating cost paid by Sponsor
-
30,000
Interest earned on cash held in Trust Account
( 566,531 )
-
Changes in operating assets and liabilities
-
Prepaid expenses
( 335,625 )
-
Accrued expenses
( 30,000 )
-
Due to related party
30,000
-
Net cash used in operating activities
( 570,078 )
-
Cash Flows from Investing Activity:
Investment of cash in Trust Account
( 57,500,000 )
-
Net cash used in investing activity
( 57,500,000 )
-
Cash Flows from Financing Activities:
Repayment of promissory note payable - related party
( 337,584 )
-
Proceeds from sale of public units through public offerings, net of underwriters’ discount
56,493,744
-
Proceeds from ordinary shares issued in private placement
2,408,480
-
Payment of offering costs
( 229,700 )
-
Net cash generated by financing activities
58,334,940
-
Net change in cash
264,862
-
Cash at beginning of the period
17,221
-
Cash at end of the period
$ 282,083
$ -
Supplemental Disclosure of Non-cash Activities
Deferred offering cost paid by Sponsor
$ -
$ 27,500
Representative shares issued and charged to offering costs
$ 2,112,600
$ -
Accretion of ordinary shares subject to redemption value
$ ( 1,970,381 )
$ -
The
accompanying notes are an integral part of these unaudited condensed financial statements.
4
Table of Contents
UY
SCUTI ACQUISITION CORP.
NOTES
TO THE CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
Note
1 — ORGANIZATION AND BUSINESS DESCRIPTION
UY
Scuti Acquisition Corp. (the “Company” or “UY Scuti”), is a newly organized blank check company incorporated
under the laws of the Cayman Islands with limited liability on January 18, 2024. The Company was formed for the purpose of effecting
a merger, share exchange, asset acquisition, share purchase, reorganization or similar business combination with one or more businesses
or entities (the “Business Combination”). The Company is not limited to a particular industry or sector for purposes of consummating
a Business Combination. The Company is an early stage and emerging growth company and, as such, the Company is subject to all of the
risks associated with early stage and emerging growth companies.
As
of June 30, 2025, the Company had not commenced any operations. All activities through June 30, 2025 are related to the Company’s
formation and the initial public offering (“IPO”) described below, and subsequent to the IPO, identifying a target company
for a Business Combination. The Company will generate non-operating income in the form of dividend and/or interest income from the proceeds
derived from the IPO and sale of Private Placement Units (as defined below). The Company has selected March 31 as its fiscal year
end.
The
Company’s sponsor is UY Scuti Investments Limited (the “Sponsor”), a British Virgin Islands company. The Company’s
ability to commence operations is contingent upon obtaining adequate financial resources through the IPO (see Note 3) and a Private Placement
(as defined below) to the Sponsor (see Note 4).
The
registration statement for the Company’s IPO was declared effective on March 31, 2025. On April 1, 2025, the Company consummated
its IPO of 5,000,000 units (the “Public Units”), which is described in Note 3. Each Public Unit consists of one ordinary
share of the Company, par value US$0.0001 per share (“Ordinary Share”) and one right to receive one-fifth (1/5th) of one
Ordinary Share upon the consummation of an initial business combination (“Right”). The Public Units were sold at an offering
price of $ 10.00 per Public Unit, generating gross proceeds of $ 50,000,000 .
Simultaneously
with the closing of the IPO on April 1, 2025, the Company consummated the private placement (“Private Placement”) with UY
Scuti Investments Limited, its Sponsor, of 227,500 units (the “Private Units”) at a price of $ 10.00 per Private Unit, generating
total gross proceeds of $ 2,275,000 , which is described in Note 4. The Company also issued to Maxim Group LLC, the representative of the
underwriter, 200,000 ordinary shares (the “Representative Shares”) on the closing of the IPO.
In
connection with the IPO, the underwriters were granted a 45-day option (the “Over-Allotment Option”) to purchase up to 750,000
additional units to cover over-allotments (the “Option Units”), if any. On April 7, 2025, the underwriter exercised the over-allotment
option in part to purchase an additional 357,622 Option Units of the Company (the “Over-Allotment Option”) at an offering
price of $ 10.00 per Option Unit of the Company, generating gross proceeds of $ 3,576,220 which was deposited into the Trust Account. In
addition, on April 9, 2025, the underwriter exercised the remaining portion of the Over-Allotment Option to purchase an additional 392,378
Option Units of the Company at an offering price of $ 10.00 per Option Unit, for gross proceeds of $ 3,923,780 , which amount was deposited
into the Trust Account, which is described in Note 3.
Simultaneously
with the issuance and sales of the Option Units, the Company completed a private placement sale of additional 13,348 units (the “Additional
Private Units” and together with the Initial Private Units, collectively, the “Private Units”) to the Sponsor at a
purchase price of $ 10.00 per Additional Private Unit, generating gross proceeds of $ 133,480 , including the cancellation of $ 62,580 of
indebtedness. In connection with the issuance and sales of the Option Units, the Company issued additional 30,000 Representative Shares
to the Representative. The fair value of the Representative Shares accounted for as compensation under Accounting Standards Codification
(“ASC”) 718, “Compensation – Stock Compensation” (“ASC 718”) is included in the offering costs.
As
of April 9, 2025, an aggregate of $ 57,500,000 has been deposited in the Trust Account established in connection with the IPO.
5
Table of Contents
Transaction
costs associated with the IPO and exercise of Over-Allotment Option amounted to $ 3,570,651 , consisting of $ 1,006,256 and $ 2,112,600 of
underwriting commissions which were paid in cash and representative shares ( 230,000 ordinary shares) at the closing date of the IPO,
respectively and $ 451,795 of other offering costs. At the IPO date, cash of $ 809,914 (which is net of funds used to repay the then outstanding
balance of the Promissory Note described in Note 5) was held outside of the Trust Account (as defined below) and is available for working
capital purposes.
The
Company’s management has broad discretion with respect to the specific application of the net proceeds of the IPO and the Private
Placement Units, although substantially all of the net proceeds are intended to be applied generally toward consummating a Business Combination.
There is no assurance that the Company will be able to complete a business combination successfully.
The
Company’s initial Business Combination must occur with one or more target businesses that together have an aggregate fair market
value of at least 80 % of the assets held in the Trust Account (as defined below) (excluding income taxes payable on the interest earned)
at the time of the agreement to enter into the initial Business Combination. However, the Company will only complete a Business Combination
if the post-transaction company owns or acquires 50 % or more of the outstanding voting securities of the target or otherwise acquires
an interest in the target sufficient for the post-transaction company not to be required to register as an investment company under the
Investment Company Act of 1940, as amended (the “Investment Company Act”). There is no assurance that the Company will be
able to complete a Business Combination successfully.
Upon
the closing of the IPO, management has agreed that $ 10.00 per Unit sold in the IPO, including a portion of 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 of 1940, with a maturity of 185 days or less, or in money market
funds meeting certain conditions of Rule 2a-7 of the Investment Company Act of 1940 which invest only in direct U.S. government treasury
obligations, as determined by the Company. The proceeds from this offering held in the trust account will not be released from the trust
account (1) to the Company, until the completion of the initial business combination, or (2) to public shareholders, until the earliest
of: (a) the completion of the initial Business Combination, (b) the redemption of any ordinary shares sold as part of the units in this
offering (the “public shares”) properly submitted in connection with a shareholder vote to amend the Company’s second
amended and restated memorandum and articles of association (A) to modify the substance or timing of the Company’s obligation to
provide holders of the Company’s ordinary shares the right to have their shares redeemed in connection with the Company’s
initial business combination or to redeem 100 % of the Company’s public shares if the Company does not complete the initial business
combination within 12 months from the closing of this offering or up to 18 months from the closing of the initial public offering (an
“Extension Period”) or (B) with respect to any other provision relating to the rights of holders of the Company’s ordinary
shares, and (c) the redemption of the Company’s public shares if it has not consummated the business combination within 18 months
from the closing of this offering or during any Extension Period, subject to applicable law. Public shareholders who redeem their ordinary
shares in connection with a shareholder vote described in clause (b) in the preceding sentence shall not be entitled to funds from the
trust account upon the subsequent completion of an initial business combination or liquidation if the Company has not consummated an
initial business combination within 18 months from the closing of this offering, with respect to such ordinary shares so redeemed. 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
ordinary shares subject to redemption will be recorded at a redemption value and classified as temporary equity upon the completion of
the IPO, in accordance with Accounting Standards Codification (“ASC”) Topic 480 “Distinguishing Liabilities from Equity.”
In such case, the Company will proceed with a Business Combination if the Company has net tangible assets of at least $ 5,000,001 upon
such consummation of a Business Combination and, if the Company seeks shareholder approval, a majority of the issued and outstanding
shares voted are voted in favor of the Business Combination. The Company will have only 18 months from the closing of the IPO or during
any Extension Period to complete the initial Business Combination (the “Combination Period”). If the Company is unable to
complete the initial 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 not more than ten business days thereafter, redeem the public shares, at a
per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account including interest earned on the
funds held in the Trust Account and not previously released to the Company for working capital purposes or to pay the Company’s
taxes (less up to $ 100,000 of interest to pay dissolution expenses), divided by the number of then outstanding public shares, which redemption
will completely extinguish public shareholders’ rights as shareholders (including the right to receive further liquidating distributions,
if any); and (iii) as promptly as reasonably possible following such redemption, subject to the approval of the Company’s remaining
shareholders and its board of directors, dissolve and liquidate, subject in each case to the Company’s obligations under Cayman
Islands law to provide for claims of creditors and the requirements of other applicable law. There will be no redemption rights or liquidating
distributions with respect to the Company’s rights, which will expire worthless if the Company fails to complete the Business Combination
within 18 months from the closing of this offering or during any Extension Period.
6
Table of Contents
The
Company will provide its public shareholders with the opportunity to redeem all or a portion of their public shares upon the completion
of the Business Combination either (i) in connection with a shareholder meeting called to approve the Business Combination or (ii) by
means of a tender offer.
The
Company has determined not to consummate any Business Combination unless the Company has net tangible assets of at least $ 5,000,001 upon
such consummation in order to avoid being subject to Rule 419 promulgated under the Securities Act. However, if the Company seeks to
consummate an initial Business Combination with a target business that imposes any type of working capital closing condition or requires
us to have a minimum amount of funds available from the Trust Account upon consummation of such initial Business Combination, its net
tangible asset threshold may limit the Company’s ability to consummate such initial Business Combination (as the Company may be
required to have a lesser number of shares redeemed) and may force the Company to seek third party financing which may not be available
on terms acceptable to the Company or at all. As a result, the Company may not be able to consummate such an initial Business Combination
and the Company may not be able to locate another suitable target within the applicable time period, if at all.
The
Company will have until April 1, 2026 (or up to October 1, 2026 if the Company extends the period of time to consummate a Business Combination
two times, each by an additional three months) to complete its initial Business Combination. If the Company is unable to complete its
initial Business Combination by April 1, 2026 (or up to October 1, 2026 if the Company extends the period of time to consummate a Business
Combination two times, each by an additional three months), the Company will: (i) cease all operations except for the purpose of winding
up, (ii) as promptly as reasonably possible but not more than ten business days thereafter, redeem the public shares, at a per-share
price, payable in cash, equal to the aggregate amount then on deposit in the trust account, including interest (less up to $ 100,000 of
interest to pay dissolution expenses (which interest shall be net of taxes payable) divided by the number of then outstanding public
shares, which redemption will completely extinguish public shareholders’ rights as shareholders (including the right to receive
further liquidation distributions, if any), subject to applicable law, and (iii) as promptly as reasonably possible following such redemption,
subject to the approval of its remaining shareholders and its Board of Directors, liquidate and dissolve, subject in each case to its
obligations under Cayman Islands law to provide for claims of creditors and the requirements of other applicable law. There will be no
redemption rights or liquidating distributions with respect to its public rights or private placement rights, which will expire worthless
if the Company fails to complete its initial Business Combination by April 1, 2026 (or up to October 1, 2026 if the Company extends the
period of time to consummate a Business Combination two times, each by an additional three months).
Pursuant
to the terms of the Company’s Amended and Restated Memorandum and Articles of Association, in order to extend the time available
for the Company to consummate its initial Business Combination, its sponsor or its affiliates or designees, upon five days advance notice
prior to the applicable deadline, must deposit an aggregate of $500,000, or up to $575,000 if the underwriters’ over-allotment
option is exercised in full ($0.10 per public share in either case), on or prior to the date of the applicable deadline, for each three-month
extension (or up to an aggregate of $1,000,000 (or $1,150,000 if the underwriters’ over-allotment option is exercised in full),
or $0.20 per public share if the Company extends for the full six months).
On July 18, 2025, the Company entered into an Agreement and Plan of
Merger (the "Merger Agreement") with Isdera Group Limited, a Cayman Islands company (“Isdera”), a company that shall
become the parent company of Xinghui Automotive Technology (Hainan) Co., Ltd, a company in the business of designing automobiles in the
People’s Republic of China (“Xinghui Automotive Technology”), and Xinghui Automotive Technology’s principal shareholders
for a business combination. The aggregate consideration to be paid to Isdera shareholders upon consummation of the transactions contemplated
by the Merger Agreement is such number of newly issued Purchaser Ordinary Shares determined by dividing the net value of Isdera, which
was agreed to be $ 1,000,000,000 , by $ 10.00 per share. See Note 9 to these Note to the Condensed Financial Statements for further information
regarding this transaction.
7
Table of Contents
Note
2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying unaudited condensed financial statements are presented in conformity with accounting principles generally accepted in the
United States of America (“U.S. GAAP”) and pursuant to the rules and regulations of the U.S. Securities and Exchange Commission
(“SEC”). In the opinion of management, all adjustments consisting of normal recurring adjustments considered necessary for
a fair presentation of the unaudited condensed financial statements, have been included. Interim results for the three months ended June
30, 2025 are not necessarily indicative of results that may be expected through March 31, 2026 or for any future periods. These unaudited
condensed financial statements should be read in conjunction with the Company’s 2025 Annual Report on Form 10-K as filed with the
SEC on July 11, 2025. The accompanying condensed balance sheet as of June 30, 2025 has been derived from the audited balance sheet included
in the Form 10-K.
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 a comparison of the Company’s unaudited condensed financial statements with another
public company that is neither an emerging growth company nor an emerging growth company that has opted out of using the extended transition
period difficult or impossible because of the potential differences in accounting standards used.
8
Table of Contents
Use
of Estimates
In
preparing these unaudited condensed financial statements in conformity with U.S. GAAP, the Company’s management makes estimates
and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the
date of the 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, the actual
results could differ significantly from those estimates.
Operating
Segments
The
Company operates as one operating segment. Operating segments are defined as components of an enterprise for which separate financial
information is regularly evaluated by the chief operating decision maker (“CODM”), which is the Chief Executive Officer and
Chairman of the Board, in deciding how to allocate resources and assess performance. The Company’s CODM evaluates the Company’s
financial information and resources and assesses the performance of these resources. The Company is not organized by market and is managed
and operated as one business. A single management team that reports to the CODM comprehensively manages the entire business. Accordingly,
the Company does not accumulate discrete financial information with respect to separate divisions and does not have separate operating
or reportable segments. Since the Company operates in one operating segment, all required financial segment information can be found
in the unaudited condensed financial statements.
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 has cash and cash equivalents of $282,083 and $ 17,221 as of June 30, 2025 and March 31, 2025, respectively.
Cash
Held in Trust Account
As
of June 30, 2025 and March 31, 2025, the Company had $ 58,066,531 and nil , respectively, in cash held in the Trust Account.
Concentration
of Credit Risk
Financial
instruments that potentially subject the Company to concentrations of credit risk consist of cash accounts in a financial institution,
in Hong Kong, which, at times, may exceed the Deposit Protection Scheme (the “DPS”) HK$ 500,000 (approximately $ 64,000 ). As
of June 30, 2025 and March 31, 2025, the Company has cash and cash equivalents of $ 282,083 and $ 17,221 , respectively, deposited at a
financial institution in Hong Kong, which the Company’s management believes is of a high credit quality. Such Deposit Insurance
Regulations would not be effective in providing complete protection for the Company’s accounts, as its aggregate deposits are higher
than the coverage limit. Balances in excess of the insured amounts as of June 30, 2025 were approximately $ 218,000 .
The Company has not experienced losses on such account and management
believes the Company is not exposed to significant risks on such account.
9
Table of Contents
Offering
Costs Associated with the Initial Public Offering
Offering
costs consisted of legal, accounting, underwriting fees and other costs incurred through the IPO that were directly related to the IPO.
Offering cost amounted to $ 3,570,651 , consisting of $ 1,006,256 and $ 2,112,600 of underwriting commissions which were paid in cash and
representative shares ( 230,000 ordinary shares), respectively and $ 451,795 of other offering costs. The Company complies with the requirements
of the ASC 340-10-S99-1 and SEC Staff Accounting Bulletin (“SAB”) Topic 5A - “Expenses of Offering”. The Company
allocates offering costs among public shares, public rights based on the relative fair values of public shares and public rights. Accordingly,
$ 3,264,646 was allocated to public shares and charged to ordinary shares subject to possible redemption, and $ 306,005 was allocated to
public rights and charged to shareholders’ equity.
Ordinary
Shares Subject to Possible Redemption
All
of the 5,750,000 ordinary shares sold as part of the Units in the IPO contain a redemption feature which allows for the redemption
of such public shares in connection with the Company’s liquidation, 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 certificate of incorporation.
The
Company accounted for its ordinary shares subject to possible redemption in accordance with the guidance in ASC Topic 480, “Distinguishing
Liabilities from Equity” (ASC 480). Ordinary shares subject to mandatory redemption (if any) were classified as a liability instrument
and will be measured at fair value. Conditionally redeemable ordinary shares (including ordinary shares that features 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) were classified as temporary equity. At all other times, ordinary shares were classified as stockholders’
equity. In accordance with ASC 480-10-S99, the Company classified the ordinary shares subject to redemption outside of permanent equity
as the redemption provisions are not solely within the control of the Company.
Given
that the 5,750,000 ordinary shares sold as part of the units in the IPO were issued with other freestanding instruments (i.e.,
rights), the initial carrying value of ordinary shares classified as temporary equity has been allocated to the proceeds determined in
accordance with ASC 470-20. If it is probable that the equity instrument will become redeemable, the Company has the option to either
(i) accrete changes in the redemption value over the period from the date of issuance (or from the date that it becomes probable that
the instrument will become redeemable, if later) to the earliest redemption date of the instrument or (ii) recognize changes in the redemption
value immediately as they occur and adjust the carrying amount of the instrument to equal the redemption value at the end of each reporting
period. The Company has elected to recognize the changes in redemption value as a deemed dividend and charges against retained earnings
or, in the absence of retained earnings, by charges against additional paid-in capital, over an expected 12-month period, which is the
initial period that the Company has to complete a Business Combination.
For
the three months ended June 30, 2025, the Company recorded accretion of ordinary share subject to redemption value of $ 1,970,381 .
As
of June 30, 2025, the ordinary shares subject to possible redemption reflected in the condensed balance sheet are recorded in the following
table:
Gross proceeds
$ 57,500,000
Less:
Proceeds allocated to public rights
( 5,387,388 )
Offering costs allocated to redeemable shares
( 306,005 )
Plus:
Accretion of carrying value to redemption value
1,970,381
Ordinary shares subject to possible redemption as of June 30, 2025 (Unaudited)
$ 53,776,988
10
Table of Contents
Earnings
(Loss) Per Ordinary Share
The
Company complies with accounting and disclosure requirements of FASB ASC Topic 260, “Earnings Per Share”. The unaudited
condensed statements of operations and comprehensive income (loss) include a presentation of earnings (loss) per redeemable share
and earnings (loss) per non-redeemable share following the two-class method of income per share. In order to determine the net
income (loss) attributable to both the redeemable shares and non-redeemable shares, the Company first considered the undistributed
income (loss) allocable to both the redeemable shares and non-redeemable shares and the undistributed income (loss) is calculated
using the total net income (loss) less any dividends paid. The Company then allocated the undistributed income (loss) ratably based
on the weighted average number of shares outstanding between the redeemable and non-redeemable shares. Any remeasurement of the
accretion to redemption value of the shares subject to possible redemption was considered to be dividends paid to the public
shareholders. For the three months ended June 30, 2025 did not have any dilutive securities and other contracts that could,
potentially, be exercised or converted into common stock and then share in the earnings of the Company. As a result, diluted income
(loss) per share is the same as basic income (loss) per share for the period presented.
Earnings
(loss) per share presented in the unaudited condensed statements of operations and comprehensive income and loss is based on the
following:
For the
Three Months Ended
For the
Three Months Ended
June 30,
2025
June 30,
2024
(Unaudited)
(Unaudited)
Net income (loss)
$ 332,078
$ ( 30,000 )
Less: Accretion of redeemable ordinary shares to redemption value
( 1,970,381 )
-
Net loss including accretion of redeemable ordinary shares to redemption value
$ ( 1,638,303 )
$ ( 30,000 )
For the
Three Months Ended
June 30, 2025
Redeemable
Ordinary Share
Non-Redeemable
Ordinary Share
(Unaudited)
Numerators:
Allocation of net loss
$
( 1,227,456
)
$
( 410,847
)
Accretion of redeemable ordinary shares to redemption value
1,970,381
-
Allocation of net income (loss)
$
742,925
$
( 410,847
)
Denominators:
Weighted-average ordinary shares outstanding
5,691,280
1,904,952
Basic and diluted earnings (loss) per share
$
0.13
$
( 0.22
)
For the
Three Months Ended
June 30, 2024
Redeemable
Ordinary Share
Non-
Redeemable
Ordinary
Share
(Unaudited)
Numerators:
Allocation of net loss
$ -
$ ( 30,000 )
Denominators:
Weighted-average ordinary shares outstanding
-
1,250,000
Basic and diluted loss per share
$ -
$ ( 0.02 )
11
Table of Contents
Income
Taxes
The
Company follows the asset and liability method of accounting for income taxes under ASC 740, “Income Taxes.” Deferred tax
assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the unaudited condensed
financial statements carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities
are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected
to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the
period that included the enactment date. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount
expected to be realized. There is currently no taxation imposed on income by the Government of the Cayman Islands. In accordance with
Cayman income tax regulations, income taxes are not levied on the Company. Consequently, income taxes are not reflected in the Company’s
unaudited condensed financial statements.
Fair
Value of Financial Instruments
ASC Topic 820 “Fair Value Measurements and Disclosures”
defines fair value, the methods used to measure fair value and the expanded disclosures about fair value measurements. Fair value is the
price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between the buyer and the seller
at the measurement date. In determining fair value, the valuation techniques consistent with the market approach, income approach and
cost approach shall be used to measure fair value. ASC Topic 820 establishes a fair value hierarchy for inputs, which represents the assumptions
used by the buyer and seller in pricing the asset or liability. These inputs are further defined as observable and unobservable inputs.
Observable inputs are those that buyers and sellers would use in pricing the asset or liability based on market data obtained from sources
independent of the Company. Unobservable inputs reflect the Company’s assumptions about the inputs that the buyer and seller would
use in pricing the asset or liability developed based on the best information available in the circumstances.
The
fair value hierarchy is categorized into three levels based on the inputs as follows:
● Level
1 - Valuations based on unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability
to access. Valuation adjustments and block discounts are not being applied. Since valuations are based on quoted prices that are readily
and regularly available in an active market, valuation of these securities does not entail a significant degree of judgment.
● Level
2 - Valuations based on (i) quoted prices in active markets for similar assets and liabilities, (ii) quoted prices in markets that are
not active for identical or similar assets, (iii) inputs other than quoted prices for the assets or liabilities, or (iv) inputs that
are derived principally from or corroborated by market through correlation or other means.
● Level
3 - Valuations based on inputs that are unobservable and significant to the overall fair value measurement.
The
fair value of the Company’s assets and liabilities, which qualify as financial instruments under ASC Topic 820 approximates the
carrying amounts represented in the accompanying balance sheet, primarily due to their short-term nature. The carrying amounts reported
in the balance sheet for cash and cash equivalents, marketable securities held in trust account, accounts payable and accrued expenses
and due to related party each qualify as financial instruments and are a reasonable estimate of their fair values because of the short
period between the origination of such instruments and their expected realization and their current market rate of interest.
12
Table of Contents
The
following table presents information about the Company’s assets that are measured at fair value on a recurring basis as of the
presented periods, and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:
June 30,
2025
Quoted
Prices in
Active Markets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Other
Unobservable
Inputs
(Level 3)
Assets
Cash held in trust account
$ 58,066,531
$ 58,066,531
$ -
$ -
March
31, 2025
Quoted
Prices in
Active Markets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Other
Unobservable
Inputs
(Level 3)
Assets
Cash
held in trust account
$
-
$
-
$
-
$
-
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.
Recent
Accounting Standards
In
November 2023, the FASB issued Accounting Standards Update (“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
this guidance as of April 1, 2024. The adoption resulted in disclosure changes only.
In
December 2023, the FASB issued ASU 2023-09, Improvement to Income Tax Disclosure. The ASU requires disaggregated information
about a reporting entity’s effective tax rate reconciliation as well as additional information on income taxes paid. ASU 2023-09
is effective for public business entities, for annual periods beginning after December 15, 2024. For entities other than public
business entities, the amendments are effective for annual periods beginning after December 15, 2025. The Company is currently evaluating
the impact of this ASU on its financial statements.
In
November 2024, the FASB has released ASU 2024-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation
Disclosures. The purpose of this update is to improve the disclosures about a public business entity’s expenses and address requests
from investors for more detailed information about the types of expenses (including purchases of inventory, employee compensation, depreciation,
amortization, and depletion) in commonly presented expense captions (such as cost of sales, selling expenses, general and administrative
expenses, and research and development expenses). ASU 2024-04 is effective for all public business entities, for annual reporting periods
beginning after December 15, 2026, and interim reporting periods within annual reporting periods beginning after December 15, 2027. Any
entity qualified as public business entity shall apply ASU 2024-04 prospectively to financial statements issued for current period and
all comparative periods. Early adoption is permitted. The Company is currently evaluating the impact of this ASU on its financial statements.
13
Table of Contents
In
November 2024, the FASB issued No. 2024-04, Debt—Debt with Conversion and Other Options (Subtopic 470-20): Induced Conversions
of Convertible Debt Instruments. This ASU clarifies the requirements for determining whether certain settlements of convertible debt instruments
should be accounted for as an induced conversion. The ASU is effective for all entities for annual reporting periods beginning after
December 15, 2025, and interim reporting periods within those annual reporting periods. The Company is currently evaluating the impact
of this ASU on its financial statements.
In
January 2025, the FASB issued ASU No. 2025-01, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures
(Subtopic 220-40): Clarifying the Effective Date. This ASU amends the effective date of ASU 2024-03 to clarify that all public business
entities are required to adopt the guidance in annual reporting periods beginning after December 15, 2026, and interim periods within
annual reporting periods beginning after December 15, 2027. Early adoption of Update 2024-03 is permitted. The Company is currently evaluating
the impact of this ASU on its financial statements.
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 statement.
Note
3 — INITIAL PUBLIC OFFERING
On
April 1, 2025, the Company sold 5,000,000 Units, at a price of $ 10.00 per Unit. Each Unit consists of one ordinary share, par value $0.0001
per share and one right (the “Public Right”). Each Public Right entitles the holder to purchase one-fifth (1/5) of one ordinary
share upon the consummation of the Company’s initial Business Combination. The Company will not issue fractional shares. As a result,
the holder must hold Public Rights in multiples of 5 in order to receive shares for all of their Public Rights upon closing of a Business
Combination. The Company also granted the underwriters a 45 -day option to purchase up to an additional 750,000 units to cover over-allotments,
if any.
On
April 7, 2025, the underwriter exercised the over-allotment option in part to purchase an additional 357,622 Option Units of the Company
(the “Over-Allotment Option”) at an offering price of $ 10.00 per Option Unit of the Company, generating gross proceeds of
$ 3,576,220 which was deposited into the Trust Account. In addition, on April 9, 2025, the underwriter exercised the remaining portion
of the Over-Allotment Option to purchase an additional 392,378 Option Units of the Company at an offering price of $ 10.00 per Option
Unit, for gross proceeds of $ 3,923,780 , which amount was deposited into the Trust Account.
The
holders of the Units became eligible to separately trade the ordinary shares and the Public Rights beginning on May 27, 2025.
Note
4 — PRIVATE PLACEMENT
Simultaneously
with the closing of the IPO on April 1, 2025, the Sponsor purchased an aggregate of 227,500 Initial Private Placement Units at a price of $ 10.00 per
Initial Private Placement Units for an aggregate purchase price of $ 2,275,000 . Each Initial Private Placement Unit was identical to
the Public Units sold in the IPO except for certain registration rights and transfer restrictions.
Simultaneously
with the issuance and sales of the Option Units on April 7 and April 9, 2025, the Company completed the private placement sale of an additional 13,348 units to
the Sponsor at a purchase price of $ 10.00 per Additional Private Unit. The Private Placement generated total proceeds of $ 2,408,480 ,
including the cancellation of $ 337,580 of indebtedness.
Note
5 — RELATED PARTY TRANSACTIONS
Founder
Shares
Pursuant
to the Securities Subscription Agreement dated August 2, 2024, the Sponsor agreed to purchase 1,725,000 ordinary shares (the “Founder
Shares”) for an aggregate price of $ 25,000 . Due to the reduction in the offering size, the Company and sponsor subsequently entered
into the Amended Subscription Agreement pursuant to which the Sponsor agreed to surrender for no consideration, and the Company subsequently
cancelled, 287,500 ordinary shares previously issued the Sponsor, such that the Sponsor then held 1,437,500 Founder Shares purchased
for an aggregate price of $ 25,000 , with a par value $ 0.0001 .
14
Table of Contents
As
of March 31, 2025, there were 1,437,500 ordinary shares issued and outstanding, among which, up to 187,500 ordinary shares are subject
to forfeiture if the over-allotment option is not exercised in full or in part by the underwriters. On April 7, 2025, the underwriter
exercised the Over-Allotment Option in part to purchase an additional 357,622 Units of the Company. On April 7, 2025, the underwriter
notified the Company of its exercise of the remaining portion of the Over-Allotment Option to purchase an additional 392,378 Units of
the Company at an offering price of $10.00 per Unit. Upon the full exercise of the over-allotment option, all of the 187,500 Founder
Shares will no longer be subject to forfeiture.
The
Founder shares except as described below, are identical to the ordinary shares included in the units being sold in this offering, and
holders of Founder shares have the same shareholder rights as public shareholders, except that (a) the Founder shares are subject to
certain transfer restrictions, as described in more detail below; (b) the Company’s initial shareholders have entered into an agreement
with the Company, pursuant to which they have agreed to (i) waive their redemption rights with respect to their Founder shares in connection
with the completion of the Company’s initial Business Combination, (ii) waive their redemption rights with respect to their Founder
shares, private placement shares and public shares held by them in connection with a shareholder vote to approve an amendment to our
amended and restated memorandum and articles of association (A) to modify the substance or timing of our obligation to provide for the
redemption of our public shares in connection with an initial business combination or to redeem 100 % of our public shares if we have
not consummated our initial business combination within the timeframe set forth therein or (B) with respect to any other provision relating
to shareholders’ rights or pre-initial business combination activity, and (iii) to waive their rights to liquidating distributions
from the Trust Account with respect to their Founder shares and private placement shares if the Company fails to complete our initial
business combination within 12 months from the closing of this offering (or up to 18 months from the closing of this offering if the
Company extend the period of time to consummate a business combination, as described in more detail in this prospectus) (although they
will be entitled to liquidating distributions from the trust account with respect to any public shares they hold if we fail to complete
the Company’s initial business combination within the prescribed time frame) and (c) are entitled to certain registration rights
to provide for the resale of such shares under the Securities Act. If the Company submits its initial Business Combination to its public
shareholders for a vote, its founder has agreed (and its permitted transferees will agree) to vote their Founder shares, private shares
and any public shares purchased during or after this offering in favor of its initial Business Combination. The other members of the
Company’s management team have entered into agreements similar to the one entered into by the Company’s Sponsor with respect
to any public shares acquired by them in or after this offering.
The
Sponsor has agreed that it will be liable to the Company if and to the extent any claims by a third party (other than our independent
registered public accounting firm) for services rendered or products sold to the Company, or by a prospective target business with which
the Company has discussed entering into a transaction agreement, reduce the amount of funds in the Trust Account to below (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 public share due to reductions in the value of the trust assets, in each case net of the interest which
may be withdrawn to pay taxes. This liability will not apply with respect to any claims by a third party or prospective target business
who executed a waiver of any and all rights to seek access to the Trust Account nor will it apply to any claims under the Company’s
indemnity of the underwriters of the IPO against certain liabilities, including liabilities under the Securities Act. Moreover, in the
event that an executed waiver is deemed to be unenforceable against a third party, then the Company’s Sponsor will not be responsible
to the extent of any liability for such third-party claims.
The
initial shareholders have agreed, not to transfer, assign or sell 100 % of its Founder Shares until the earlier of (x) six months after
the date of the consummation of the Company’s initial business combination or (y) the date on which the closing price of the Company’s
ordinary shares equals or exceeds $ 12.00 per share (as adjusted for share splits, share surrenders, reorganizations and recapitalizations)
for any 20 trading days within any 30-trading day period commencing at least 150 days after our initial business combination, or (z)
the Company consummates a subsequent liquidation, merger, share exchange or other similar transaction after its initial Business Combination
which results in all of its shareholders having the right to exchange their ordinary shares for cash, securities or other property.
15
Table of Contents
Promissory Note – related party
On June 20, 2024, the Sponsor agreed to loan
the Company up to an aggregate amount of $ 500,000 to be used, in part, for transaction costs incurred in connection with the IPO (the
“Promissory Note”). The Promissory Note was unsecured, interest-free and due on the earlier of: (i) December 31, 2024
or (ii) the date on which the Company closes the IPO. On January 27, 2025, the Promissory Note was amended and restated to be payable
on the earlier of (i) December 31, 2025, or (ii) the consummation of the offering. The balance of Promissory Note was repaid upon the
closing of the IPO out of the offering proceeds not held in the Trust Account on April 1, 2025.
As of June 30, 2025 and March 31, 2025, the principal
amount due and owing under the Promissory Note was nil and $ 337,584 respectively. In connection with the closing of our IPO, the approximately
$ 337,584 drawn down under the unsecured promissory note was repaid in full.
Related Party Loans
In addition, in order to finance transaction costs
in connection with an intended initial Business Combination, the Sponsor, the Company’s officers and directors may, but are not
obligated to, loan the Company funds as may be required. If the Company completes the initial Business Combination, it intends to repay
such loaned amount at closing. In the event that the initial Business Combination does not close, the Company may use a portion of the
working capital held outside the Trust Account to repay such loaned amounts but no proceeds from the Trust Account would be used for such
repayment. Up to $ 1,500,000 of such working capital loans made by the Sponsor, the Company’s officers and directors, or the Company’s
or their affiliates to the Company prior to or in connection with its initial Business Combination may be convertible into units, at a
price of $ 10.00 per unit at the option of the lender, upon consummation of its initial Business Combination. The units would be identical
to the Placement Units. As of March 31, 2025, the Company had no borrowings under the Related Party Loans.
Administrative Support Services
Commencing on the effective date of the registration
statement of the IPO, the Company has agreed to pay an affiliate of the Sponsor a total of $ 10,000 per month for office space, utilities
and secretarial and administrative support. Upon completion of its initial Business Combination or its liquidation, the Company will cease
paying these monthly fees.
For the three months ended June 30, 2025,
the Company has accrued $ 30,000 for the administrative support services provided by the Sponsor.
As of June 30, 2025 and March 31, 2025, the
balance of amount due to the Sponsor were $ 30,000 and nil, respectively.
Note 6 — COMMITMENTS AND CONTINGENCIES
Registration Rights
The holders of the Founder Shares and Private
Placement Units (and their underlying securities) will be entitled to registration rights pursuant to a registration rights agreement
to be signed prior to or on the effective date of the IPO, requiring the Company to register such securities for resale. The holders of
these securities are entitled to make up to three demands, excluding short form demands, that the Company registers such securities. In
addition, the holders have certain “piggy-back” registration rights with respect to registration statements filed subsequent
to the completion of the initial business combination and rights to require the Company to register for resale such securities pursuant
to Rule 415 under the Securities Act. The Company will bear the expenses incurred in connection with the filing of any such registration
statements.
Underwriting Agreement
The Company granted Maxim, the representative of the underwriters,
a 45-day option from the date of the Company’s IPO prospectus to purchase up to 750,000 additional Units to cover over-allotments,
if any, at the IPO price less the underwriting discounts and commissions.
The underwriters were entitled to a cash underwriting discount of 1.75 %
of the gross proceeds of the IPO, or $ 875,000 (or $ 1,006,250 if the over-allotment option was exercised in full). Additionally, the Company
issued the underwriter 4 % of the gross proceeds of this offering as underwriting discounts and commissions in the form of Representative
Shares at a price of $ 10.00 per ordinary share, which equaled 200,000 shares (or 230,000 shares if the underwriter’s overallotment
option was exercised in full) upon the consummation of this offering.
16
Table of Contents
In connection with the closing of the IPO, the
Company issued 200,000 Representative Shares to the underwriter. In connection with the issuance and sales of the Option Units, the Company
issued an additional 30,000 Representative Shares to Maxim, the representative of the underwriters.
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
the IPO pursuant to FINRA Rule 5110I (1). Pursuant to FINRA Rule 5110I(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 commencement of sales in the IPO, 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 the IPO except to any underwriter and selected
dealer participating in the IPO and their officers, partners, registered persons or affiliates.
Note 7 — SHAREHOLDERS’ EQUITY
Preference Share
The Company is authorized to issue 10,000,000
shares of preference share, $ 0.0001 par value, with such designations, voting and other rights and preferences as may be determined from
time to time by the Company’s board of directors. As of June 30, 2025 and March 31, 2025, there were no preference shares issued
or outstanding.
Ordinary shares
The Company is authorized to issue 490,000,000 shares of ordinary share
with $ 0.0001 par value.
Pursuant to the Securities Subscription Agreement
dated August 2, 2024, the Sponsor agreed to purchase 1,725,000 Founder Shares for an aggregate price of $ 25,000 . Due to the reduction
in the offering size, the Company and sponsor subsequently entered into the Amended Subscription Agreement pursuant to which the Sponsor
agreed to surrender for no consideration and the Company subsequently cancelled, 287,500 ordinary shares previously issued the Sponsor,
such that the Sponsor then held 1,437,500 Founder Shares purchased for an aggregate price of $ 25,000 , with a par value $ 0.0001 .
As of March 31, 2025, there were 1,437,500 ordinary shares issued and
outstanding, among which, up to 187,500 ordinary shares were subject to forfeiture if the over-allotment option was not exercised in full
or in part by the underwriters. On April 7, 2025, the underwriter exercised the Over-Allotment Option in part to purchase an additional
357,622 Units of the Company. On April 9, 2025, the underwriter notified the Company of its exercise of the remaining portion of the Over-Allotment
Option to purchase an additional 392,378 Units of the Company at an offering price of $10.00 per Unit. Upon the full exercise of the over-allotment
option, all of the 187,500 Founder Shares are no longer subject to forfeiture. As of June 30, 2025, there were 1,908,348 ordinary shares issued and
outstanding.
Rights
Except in cases where the Company is not the surviving
company in a Business Combination, each holder of a right will receive one-fifth (1/5) of an ordinary share upon consummation of the initial
Business Combination. In the event the Company will not be the surviving company upon completion of our initial Business Combination,
each holder of a right will be required to affirmatively convert his, her or its rights in order to receive the one-fifth (1/5) of a share
underlying each right upon consummation of the Business Combination unless otherwise waived in the course of the Business Combination.
No fractional shares will be issued upon exchange of 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. Fractional shares will either be rounded down to
the nearest whole share or otherwise addressed in accordance with the applicable provisions of Cayman Law.
17
Table of Contents
Note 8 — SEGMENT INFORMATION
ASC Topic 280, “Segment Reporting,”
establishes standards for companies to report in their unaudited condensed financial statement information about operating segments, products,
services, geographic areas, and major customers. Operating segments are defined as components of an enterprise for which separate financial
information is available that is regularly evaluated by the Company’s CODM, or group, in deciding how to allocate resources and
assess performance.
The Company’s CODM has been identified as
the Chief Executive Officer (“CODM”), who reviews the operating results for the Company as a whole to make decisions about
allocating resources and assessing financial performance. Accordingly, management has determined that the Company only has one operating
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 statement of operations as net income or
loss. The net loss is the measure of segment profit (loss) most consistent with U.S. GAAP that is regularly reviewed by the CODM to allocate
resources and assess financial performance. The Company does not have an operating income and therefore, it does not have any revenue.
The Company will not generate any operating revenue until after the completion of the Business Combination, at the earliest. The Company’s
significant expenses were formation and operating costs as detailed below. 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, which include the following:
June 30,
2025
March 31,
2025
(Unaudited)
(Audited)
Cash and cash equivalents
$ 282,083
$ 17,221
Cash held in Trust Account
$ 58,066,531
$ -
For the
Three Months Ended
June 30,
2025
For the
Three Months Ended
June 30,
2024
(Unaudited)
(Unaudited)
Operating expenses
$ 234,453
$ 30,000
Interest earned on cash held in Trust Account
$ 566,531
$ -
The CODM reviews income earned on 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.
Operating 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 business combination period. The CODM also reviews operating expenses to manage, maintain and enforce all contractual agreements
to ensure costs are aligned with all agreements and budget. Operating expenses, as reported on the statements of operations and comprehensive
income and loss, are the significant segment expenses provided to the CODM on a regular basis.
Note 9 — 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 issued. Based on the
review, management identified the following subsequent events that would have required adjustment or disclosure in the unaudited condensed
financial statements.
On July 18, 2025, the Company entered into an Agreement and Plan of
Merger (the "Merger Agreement") with Isdera Group Limited, a Cayman Islands company (“Isdera”), a company that shall
become the parent company of Xinghui Automotive Technology (Hainan) Co., Ltd, a company in the business of designing automobiles in the
People’s Republic of China (“Xinghui Automotive Technology”), and Xinghui Automotive Technology’s principal shareholders
for a business combination. The Merger Agreement contemplates that (i) the Company shall form a company in the Cayman Islands as an exempted
company and a wholly-owned subsidiary (the “ Purchaser ”) and (ii) Purchaser shall form a company in the Cayman Islands
as an exempted company and a wholly-owned subsidiary (the “ Merger Sub ”) for the purposes of consummating the business
combination transactions described in the Merger Agreement. Pursuant to the Merger Agreement, the Company will merge with and into Purchaser,
resulting in the Company’s shareholders becoming shareholders of the Purchaser and concurrently therewith, Merger Sub will merge
with and into Isdera, with Isdera surviving the merger and resulting in Purchaser acquiring 100 % of the issued and outstanding equity
securities of Isdera (the “ Acquisition Merger ”). Pursuant to the Merger Agreement, the aggregate consideration to be
paid to Isdera shareholders for the Acquisition Merger is such number of newly issued Purchaser Ordinary Shares determined by dividing
the net value of Isdera, which was agreed to be $ 1,000,000,000 , by $ 10.00 per share (the “Closing Payment Shares”). Concurrently
with the execution of the Merger Agreement, a principal shareholder of Isdera entered into a support agreement with the Company, pursuant
to which such shareholder of Isdera agreed not to transfer its shares of Isdera and to vote in favor of the business combination, subject
to the terms of such shareholder support agreement.
18
Table of Contents
ITEM 2. MANAGEMENT’S DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
References to the “Company,” “UY Scuti,” “our,”
“us” or “we” refer to UY Scuti Acquisition Corp. The following discussion and analysis of the Company’s
financial condition and results of operations should be read in conjunction with the unaudited interim financial statements and the notes
thereto contained elsewhere in this Quarterly Report on Form 10-Q (this “Quarterly Report”). Certain information contained
in the discussion and analysis set forth below includes forward- looking statements that involve risks and uncertainties.
Special Note Regarding Forward-Looking Statements
This Quarterly Report includes “forward-looking statements”
within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act that are not historical facts, and
involve risks and uncertainties that could cause actual results to differ materially from those expected and projected. All statements,
other than statements of historical fact included in this Form 10-Q including, without limitation, statements in this “Management’s
Discussion and Analysis of Financial Condition and Results of Operations” regarding the Company’s financial position, business
strategy and the plans and objectives of management for future operations, are forward-looking statements. Words such as “anticipate,”
“believe,” “continue,” “could,” “estimate,” “expect,” “intends,”
“may,” “might,” “plan,” “possible,” “potential,” “predict,” “project,”
“should,” “would” and variations thereof and similar words and expressions are intended to identify such forward-looking
statements. Such forward-looking statements relate to future events or future performance, but reflect management’s current beliefs,
based on information currently available. A number of factors could cause actual events, performance or results to differ materially from
the events, performance and results discussed in the forward-looking statements. The Company’s securities filings can be accessed
on the EDGAR section of the SEC’s website at www.sec.gov. Except as expressly required by applicable securities law, the Company
disclaims any intention or obligation to update or revise any forward-looking statements whether as a result of new information, future
events or otherwise.
Overview
We are a blank check company incorporated in the Cayman Islands and
formed for the purpose of acquiring, engaging in a share exchange, share reconstruction and amalgamation with, purchasing all or substantially
all of the assets of, entering into contractual arrangements with, or engaging in any other similar business combination with one or more
businesses or entities.
We intend to effectuate our initial business combination using cash
from the proceeds of the Initial Public Offering and the sale of the private placement units, and the proceeds of potential sales of our
securities in connection with our initial business combination, debt or a combination of cash, stock and debt. We expect 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.
Pursuant to our amended and restated memorandum and articles of association,
if we are unable to complete our initial business combination within the completion window of twelve (12) months from the consummation
of our IPO, subject to our ability to extend such time period by up to six (6) months, we 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 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 (which interest shall be net of amounts withdrawn to pay our income taxes and up to $100,000 of interest
to pay dissolution expenses), divided by the number of then outstanding public shares, which redemption will completely extinguish public
shareholders’ rights as shareholders (including the right to receive further liquidation distributions, if any), and (iii) as promptly
as reasonably possible following such redemption, subject to the approval of our remaining shareholders and our board of directors, liquidate
and dissolve, subject in each case to our obligations under Cayman Islands law to provide for claims of creditors and the requirements
of other applicable law.
Results of Operations
We have neither engaged in any operations nor generated any revenues
to date. Our only activities since inception have been organizational activities and those necessary to prepare for the initial public
offering and subsequent to our initial public offering, identifying a target company for an initial business combination. Our only activities
since inception have been organizational activities and those necessary to prepare for the Initial Public Offering and the initial business
combination. Following the initial public offering, we will not generate any operating revenue until after completion of our initial business
combination. We generated non-operating income in the form of interest income on investments held in trust and cash.
The operating costs incurred in the period from January 18, 2024 (inception)
to June 30, 2025 consist primarily of approximately $390,973 of professional fees, insurance, costs and fees associated with our financial
reporting, listing and other public company costs as well as, subsequent to the Initial Public Offering, costs associated with legal,
travel and other costs to identify and evaluate target businesses of approximately $730,000. We expect to incur increased expenses as
a result of being a public company (for legal, financial reporting, accounting, and auditing compliance), as well as for due diligence
expenses related to our initial business combination.
For the three months ended June 30, 2025, we had net income of $332,078,
which consists of operating costs of $234,453, offset by interest earned on cash held in the Trust Account of $566,531.
19
Table of Contents
Recent Developments
On July 18, 2025, the Company entered into an Agreement and Plan of
Merger (the "Merger Agreement") with Isdera Group Limited, a Cayman Islands company (“Isdera”), a company that shall
become the parent company of Xinghui Automotive Technology (Hainan) Co., Ltd, a company in the business of designing automobiles in the
People’s Republic of China (“Xinghui Automotive Technology”), and Xinghui Automotive Technology’s principal shareholders
for a business combination. The Merger Agreement contemplates that (i) the Company shall form a company in the Cayman Islands as an exempted
company and a wholly-owned subsidiary (the “ Purchaser ”) and (ii) Purchaser shall form a company in the Cayman Islands
as an exempted company and a wholly-owned subsidiary (the “ Merger Sub ”) for the purposes of consummating the business
combination transactions described in the Merger Agreement. Pursuant to the Merger Agreement, the Company will merge with and into Purchaser,
resulting in the Company’s shareholders becoming shareholders of the Purchaser and concurrently therewith, Merger Sub will merge
with and into Isdera, with Isdera surviving the merger and resulting in Purchaser acquiring 100% of the issued and outstanding equity
securities of Isdera (the “ Acquisition Merger ”). Pursuant to the Merger Agreement, the aggregate consideration to be
paid to Isdera shareholders for the Acquisition Merger is such number of newly issued Purchaser Ordinary Shares determined by dividing
the net value of Isdera, which was agreed to be $1,000,000,000, by $10.00 per share (the “Closing Payment Shares”). Concurrently
with the execution of the Merger Agreement, a principal shareholder of Isdera entered into a support agreement with the Company, pursuant
to which such shareholder of Isdera agreed not to transfer its shares of Isdera and to vote in favor of the business combination, subject
to the terms of such shareholder support agreement.
Liquidity and Capital Resources
Our liquidity needs prior to the consummation of the IPO had been satisfied
through a payment from the Sponsor of $25,000 for the Founder Shares and the loan under an unsecured promissory note from the Sponsor
of $500,000. In connection with the closing of our IPO, the approximately $337,584 drawn down under the unsecured promissory note was
repaid in full.
On April 1, 2025, we consummated the initial closing of our IPO of
5,000,000 units (the “Units”), at $10.00 per Unit, generating gross proceeds of $50,000,000. In connection with the IPO, the
underwriters were granted a 45-day option (the “Over-Allotment Option”) to purchase up to 750,000 additional units to cover
over-allotments (the “Option Units”), if any. In two separate closings of the Over-Allotment Option on April 7, 2025 and April
9, 2025, we sold an additional 750,000 Option Units at a price of $10.00 per Option Unit and raised additional gross proceeds of $7,500,000.
Simultaneously with the closing of our IPO, including the full exercise
of the Over-Allotment Option, we consummated the sale of 240,848 Private Placement Units at a price of $10.00 per Private Placement Unit
in a private placement to the Sponsor, generating total gross proceeds of $2,408,840, including the cancellation of $337,500 of indebtedness.
Each Private Placement Unit consists of one ordinary share and one right to receive one-fifth (1/5 th ) of one ordinary share.
The Private Placement was conducted as a non-public transaction and, as a transaction by an issuer not involving a public offering, is
exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”), in reliance upon Section 4(a)(2)
of the Securities Act.
Upon the closing of the IPO and the private placement, a total of $57,500,000
was placed in a trust account (the “Trust Account”) maintained by Continental Stock Transfer & Trust Company as a trustee
and will be invested only in U.S. government treasury bills 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 of 1940, as amended (the “Investment Company Act”), and
that invest only in direct U.S. government treasury obligations. Except for the withdrawal of interest earned on the amounts in the trust
account to fund the Company’s taxes, if any, or upon the redemption by public shareholders of Ordinary Shares in connection with
certain amendments to the Company’s amended and restated memorandum and articles of association, none of the funds held in the trust
account will be released until the completion of the Company’s initial business combination or the redemption by the Company of
100% of the outstanding Ordinary Shares issued by the Company in the Initial Public Offering if the Company does not consummate an initial
business combination within 12 months (or up to 18 months, if extended) after the closing of the Initial Public Offering.
We intend to use substantially all of the net proceeds of the IPO and
the private placement, including the funds held in the Trust Account, in connection with our initial business combination and to pay our
expenses relating thereto. To the extent that our capital stock is used in whole or in part as consideration to effect our initial business
combination, the remaining proceeds held in the Trust Account as well as any other net proceeds not expended will be used as working capital
to finance the operations of the target business. Such working capital funds could be used in a variety of ways including continuing or
expanding the target business’ operations, for strategic acquisitions and for marketing, research and development of existing or
new products. Such funds could also be used to repay any operating expenses or finders’ fees which we had incurred prior to the
completion of our initial business combination if the funds available to us outside of the Trust Account were insufficient to cover such
expenses.
The Company will use funds held outside the Trust Account primarily
to identify and evaluate target businesses, perform business due diligence on prospective target businesses, travel to and from the offices,
plants or similar locations of prospective target businesses or their representatives or owners, review corporate documents and material
agreements of prospective target businesses, and structure, negotiate and complete a business combination. We also have ongoing professional
and other costs to maintain our reporting, listing, compliance and administrative requirements of being a publicly traded company. In
addition, we could use a portion of the funds not being placed in trust to pay commitment fees for financing, fees to consultants to assist
us with our search for a target business or as a down payment or to fund a “no-shop” provision, a provision designed to keep
target businesses from “shopping” around for transactions with other companies or investors on terms more favorable to such
target businesses) with respect to a particular proposed business combination, although we do not have any current intention to do so.
If we entered into an agreement where we paid for the right to receive exclusivity from a target business, the amount that would be used
as a down payment or to fund a “no-shop” provision would be determined based on the terms of the specific business combination
and the amount of our available funds at the time. Our forfeiture of such funds (whether as a result of our breach or otherwise) could
result in our not having sufficient funds to continue searching for, or conducting due diligence with respect to, prospective target businesses.
20
Table of Contents
The Company currently believes that it does not need additional capital
to satisfy its liquidity needs beyond the net proceeds from the consummation of the IPO and the proceeds held outside of the Trust Account
for paying existing accounts payable, identifying and evaluating prospective business combination candidates, performing due diligence
on prospective target businesses, paying for travel expenditures, selecting the target business to merge with or acquire, and structuring,
negotiating and consummating the Initial Business Combination. However, if our estimates of the costs of identifying a target business,
undertaking in-depth due diligence and negotiating an initial 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 initial business combination or because we become obligated to redeem a significant number
of our public shares upon completion of our initial business combination, in which case we may issue additional securities or incur debt
in connection with such business combination. Our sponsor, an affiliate of our sponsor or our officers and directors may, but none of
them is obligated to, loan us funds as may be required to fund our working capital requirements. If we complete our initial business combination,
we will repay such loaned amounts out of the proceeds of the trust account released to us. In the event that our initial business combination
does not close, we may use a portion of the working capital held outside the trust account to repay such loaned amounts but no proceeds
from our trust account would be used for such repayment. Up to $1,500,000 of such loans may be convertible into private placement units
at a price of $10.00 per unit. Such units would be identical to the private placement units issued to our sponsor. Except for the foregoing,
the terms of such loans, if any, have not been determined and no written agreements exist with respect to such loans. We do not expect
to seek loans from parties other than our sponsor, an affiliate of our sponsor or our officers and directors, if any, as we do not believe
third parties will be willing to loan such funds and provide a waiver against any and all rights to seek access to funds in our trust
account. In addition, if we raise additional funds through equity or convertible debt issuances, our public shareholders may suffer significant
dilution, and these securities could have rights that rank senior to our public shares. If we raise additional funds through the incurrence
of indebtedness, such indebtedness would have rights that are senior to our equity securities and could contain covenants that restrict
our operations.
As of June 30, 2025, the Company had
$282,083 in cash and cash equivalents held outside of the Trust Account and working capital of $577,708. For the three months
ended June 30, 2025, we had a net income of $332,078, which consists of operating costs of $234,453, offset by interest earned on
cash held in the Trust Account of $566,531. 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.
Off-Balance Sheet Financing Arrangements
We have no obligations, assets or liabilities, which would be considered
off-balance sheet arrangements as of June 30, 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 to pay: (1) the Sponsor a monthly fee of $10,000 for certain general
and administrative services, including office space, utilities and administrative services, provided to the Company; (2) our legal counsel
a monthly fee of $5,000 for professional services as legal consulting. We began incurring these fees on April 1, 2025 and will continue
to incur these fees monthly until the earlier of the completion of a Business Combination or the Company’s liquidation.
21
Table of Contents
Underwriting Agreement
The Company granted Maxim, the representative of the underwriters,
a 45-day option from the date of this prospectus to purchase up to 750,000 additional Units to cover over-allotments, if any, at the IPO
price less the underwriting discounts and commissions.
The underwriters were entitled to a cash underwriting discount of 1.75%
of the gross proceeds of the IPO, or $875,000 (or $1,006,250 including the full exercise of the over-allotment option). Additionally,
the Company issued the underwriter 4% of the gross proceeds of the IPO as underwriting discounts and commissions in the form of Representative
Shares at a price of $10.00 per ordinary share, which equaled 200,000 shares (or 230,000 shares if the underwriter’s overallotment
option is exercised in full) upon the consummation of the IPO.
In connection with the closing of the IPO, the Company issued 200,000
Representative Shares to the underwriter. In connection with the issuance and sales of the Option Units, the Company issued an additional
30,000 Representative Shares to Maxim, the representative of the underwriters.
Merger Agreement
On July 18, 2025, the Company has entered into an Agreement and Plan
of Merger (the "Merger Agreement") with Isdera Group Limited, a Cayman Islands company (“Isdera”), a company that
shall become the parent company of Xinghui Automotive Technology (Hainan) Co., Ltd, a company in the business of designing automobiles
in the People’s Republic of China (“Xinghui Automotive Technology”), and Xinghui Automotive Technology’s principal
shareholders for a business combination. The aggregate consideration to be paid to Isdera shareholders for the Acquisition Merger is such
number of newly issued Purchaser Ordinary Shares determined by dividing the net value of Isdera, which was agreed to be $1,000,000,000,
by $10.00 per share (the “Closing Payment Shares”).
Critical Accounting Policies
Basis of Presentation
The accompanying unaudited condensed financial statements are presented
in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and pursuant to
the rules and regulations of the U.S. Securities and Exchange Commission (“SEC”). The accompanying unaudited condensed financial
statements as of June 30, 2025 has been prepared in accordance with U.S. GAAP and the rules of the SEC.
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 that is neither an emerging growth company nor an emerging growth company
that has opted out of using the extended transition period difficult or impossible because of the potential differences in accounting
standards used.
22
Table of Contents
Ordinary Shares Subject to Possible Redemption
All of the 5,750,000 ordinary shares sold as part of the Units in the
IPO contain a redemption feature which allows for the redemption of such public shares in connection with the Company’s liquidation,
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 certificate of incorporation.
The Company accounted for its ordinary shares subject to possible redemption
in accordance with the guidance in ASC Topic 480, “Distinguishing Liabilities from Equity” (ASC 480). Ordinary shares subject
to mandatory redemption (if any) were classified as a liability instrument and will be measured at fair value. Conditionally redeemable
ordinary shares (including ordinary shares that features 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) were classified as temporary equity.
At all other times, ordinary shares were classified as stockholders’ equity. In accordance with ASC 480-10-S99, the Company classified
the ordinary shares subject to redemption outside of permanent equity as the redemption provisions are not solely within the control of
the Company.
Given that the 5,750,000 ordinary shares sold as part of the units
in the IPO were issued with other freestanding instruments (i.e., rights), the initial carrying value of ordinary shares classified as
temporary equity has been allocated to the proceeds determined in accordance with ASC 470-20. If it is probable that the equity instrument
will become redeemable, the Company has the option to either (i) accrete changes in the redemption value over the period from the date
of issuance (or from the date that it becomes probable that the instrument will become redeemable, if later) to the earliest redemption
date of the instrument or (ii) recognize changes in the redemption value immediately as they occur and adjust the carrying amount of the
instrument to equal the redemption value at the end of each reporting period. The Company has elected to recognize the changes in redemption
value as a deemed dividend and charges against retained earnings or, in the absence of retained earnings, by charges against additional
paid-in capital, over an expected 12-month period, which is the initial period that the Company has to complete a Business Combination.
Use of Estimates
In preparing these unaudited condensed financial statements in conformity
with U.S. GAAP, the Company’s management makes estimates and assumptions that affect the reported amounts of assets and liabilities
and disclosure of contingent assets and liabilities at the date of the 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, the actual results could differ significantly from those estimates.
Income Taxes
The Company follows the asset and liability method of accounting for
income taxes under ASC 740, “Income Taxes.” Deferred tax assets and liabilities are recognized for the estimated future tax
consequences attributable to differences between the financial statements carrying amounts of existing assets and liabilities and their
respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in
the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities
of a change in tax rates is recognized in income in the period that included the enactment date. Valuation allowances are established,
when necessary, to reduce deferred tax assets to the amount expected to be realized. There is currently no taxation imposed on income
by the Government of the Cayman Islands. In accordance with Cayman income tax regulations, income taxes are not levied on the Company.
Consequently, income taxes are not reflected in the Company’s financial statements.
23
Table of Contents
Earnings (Loss) Per Ordinary Share
The Company complies with accounting and disclosure requirements of
FASB ASC Topic 260, “Earnings Per Share”. The unaudited condensed statements of operations and comprehensive income and loss
include a presentation of earnings (loss) per redeemable share and earnings (loss) per non-redeemable share following the two-class method
of income per share. In order to determine the net income (loss) attributable to both the redeemable shares and non-redeemable shares,
the Company first considered the undistributed income (loss) allocable to both the redeemable shares and non-redeemable shares and the
undistributed income (loss) is calculated using the total net income (loss) less any dividends paid. The Company then allocated the undistributed
income (loss) ratably based on the weighted average number of shares outstanding between the redeemable and non-redeemable shares. Any
remeasurement of the accretion to redemption value of the shares subject to possible redemption was considered to be dividends paid to
the public shareholders. For the three months ended June 30, 2025 did not have any dilutive securities and other contracts that could,
potentially, be exercised or converted into common stock and then share in the earnings of the Company. As a result, diluted income (loss)
per share is the same as basic income (loss) per share for the period presented.
Fair Value of Financial Instruments
ASC Topic 820 “Fair Value Measurements and Disclosures”
defines fair value, the methods used to measure fair value and the expanded disclosures about fair value measurements. Fair value is the
price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between the buyer and the seller
at the measurement date. In determining fair value, the valuation techniques consistent with the market approach, income approach and
cost approach shall be used to measure fair value. ASC Topic 820 establishes a fair value hierarchy for inputs, which represents the assumptions
used by the buyer and seller in pricing the asset or liability. These inputs are further defined as observable and unobservable inputs.
Observable inputs are those that buyer and seller would use in pricing the asset or liability based on market data obtained from sources
independent of the Company. Unobservable inputs reflect the Company’s assumptions about the inputs that the buyer and seller would
use in pricing the asset or liability developed based on the best information available in the circumstances.
The fair value hierarchy is categorized into three levels based on
the inputs as follows:
●
Level 1 - Valuations based on unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access. Valuation adjustments and block discounts are not being applied. Since valuations are based on quoted prices that are readily and regularly available in an active market, valuation of these securities does not entail a significant degree of judgment.
●
Level 2 - Valuations based on (i) quoted prices in active markets for similar assets and liabilities, (ii) quoted prices in markets that are not active for identical or similar assets, (iii) inputs other than quoted prices for the assets or liabilities, or (iv) inputs that are derived principally from or corroborated by market through correlation or other means.
●
Level 3 - Valuations based on inputs that are unobservable and significant to the overall fair value measurement.
The fair value of the Company’s assets and liabilities, which
qualify as financial instruments under ASC Topic 820 approximates the carrying amounts represented in the accompanying balance sheet,
primarily due to their short-term nature. The carrying amounts reported in the balance sheet for cash and cash equivalents, marketable
securities held in trust account, accounts payable and accrued expenses and due to related parties each qualify as financial instruments
and are a reasonable estimate of their fair values because of the short period between the origination of such instruments and their expected
realization and their current market rate of interest.
Recent Accounting Standards
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 condensed
financial statement.
24
Table of Contents
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
Not required for smaller reporting companies.
ITEM 4. CONTROLS AND PROCEDURES.
Disclosure controls are procedures that are designed
with the objective of ensuring that information required to be disclosed in our reports filed under the Exchange Act, such as this Report,
is recorded, processed, summarized, and reported within the time period specified in the SEC’s rules and forms. Disclosure controls
are also designed with the objective of ensuring that such information is accumulated and communicated to our management, including the
chief executive officer and chief financial officer, as appropriate to allow timely decisions regarding required disclosure.
Evaluation of Disclosure Controls and Procedures
Our management evaluated, with the participation
of our current chief executive officer and chief financial officer (our “Certifying Officers”), the effectiveness of our disclosure
controls and procedures as of the end of the quarter ended June 30, 2025, pursuant to Rule 13a-15(b) under the Exchange Act. Based
upon that evaluation, our Certifying Officers concluded that, as of June 30, 2025, our disclosure controls and procedures were effective
at the reasonable assurance level.
Changes in Internal Control over Financial
Reporting
There were no changes in our internal control
over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) of the Exchange Act) during the quarter ended
June 30, 2025 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Inherent Limitations on Effectiveness of Internal
Controls
We do not expect that our disclosure controls
and procedures will prevent all errors and all instances of fraud. Disclosure controls and procedures, no matter how well conceived financially
literate and operated, can provide only reasonable, not absolute, assurance that the objectives of the disclosure controls and procedures
are met. Further, the design of disclosure controls and procedures must reflect the fact that there are resource constraints, and the
benefits must be considered relative to their costs. Because of the inherent limitations in all disclosure controls and procedures, no
evaluation of disclosure controls and procedures can provide absolute assurance that we have detected all our control deficiencies and
instances of fraud, if any. The design of disclosure controls and procedures also is based partly on certain assumptions about the likelihood
of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future
conditions.
25
Table of Contents
PART II. OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS.
The Company is not party to any legal proceedings
as of the filing date of this Form 10-Q.
ITEM 1A. RISK FACTORS.
Factors that could cause our actual results to
differ materially from those in this Quarterly Report are any of the risks described in our Annual Report on Form 10-K for the fiscal
year ended March 31, 2025 filed with the SEC on July 11, 2025 and any additional filings made by the Company following such date. Any
of these factors could result in a significant or material adverse effect on our results of operations or financial condition. Additional
risk factors not presently known to us or that we currently deem immaterial may also impair our business or results of operations. As
of the date of this Quarterly Report, there have been no material changes to the risk factors disclosed in our Annual Report on Form 10-K
for the fiscal year ended March 31, 2025.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES
AND USE OF PROCEEDS.
Use of Proceeds
On August 2, 2024, our sponsor entered into
a subscription agreement with us to purchase 1,725,000 founder shares for an aggregate purchase price of $25,000, or approximately $0.01
per share. Due to the reduction in the offering size, we and our sponsor subsequently amended such securities subscription agreement,
pursuant to which we subsequently cancelled 287,500 founder shares such that our sponsor now owns an aggregate of 1,437,500 founder shares
for an aggregate purchase price of $25,000.
The registration statement
for our initial public offering was declared effective by the Securities and Exchange Commission on March 31, 2025. We completed our initial
public offering on April 1, 2025. In our initial public offering, we sold 5,750,000 units at an offering price of $10.00, including units
sold in connection with the exercise of the Over-Allotment Option, generating gross proceeds of $57,500,000. Each Unit consisted of one
ordinary share and one right. Each right entitles the holders thereof to receive one-fifth (1/5 th ) of one ordinary share upon
the consummation of the initial business combination.
Simultaneously with the closing
of the IPO, pursuant to the Private Placement Units Purchase Agreement by and between the Company and our sponsor, UY Scuti Investments
Limited, the Company completed the private sale of an aggregate of 240,848 units (the “Private Placement Units”) to
the Sponsor at a purchase price of $10.00 per Private Placement Unit, generating gross proceeds to the Company of $2,408,480.
Transaction costs related
to our IPO amounted to $3,019,884, consisting of $875,000 of underwriting fees, $1,812,600 of the Representative Shares and $332,284 of
other offering costs. A total of $57,500,000, from the proceeds of the IPO and the Private Placement, was placed in a U.S.-based trust
account, established by Continental Stock Transfer & Trust Company, acting as trustee. Except with respect to interest earned on the
funds in the trust account that may be released to the Company to pay its taxes, the funds held in the trust account will not be released
from the trust account until the earliest of (i) the completion of the Company’s initial business combination, (ii) the redemption
of any of the Company’s public shares properly tendered 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 its obligation to redeem 100% of the Company’s
public shares if it does not complete its initial business combination within 12 months from the closing of the IPO (or up to 15 months
or 18 months from the closing of the IPO if we extend the period of time to consummate a business combination), or (B) with respect to
any other provision relating to shareholders’ rights or pre-business combination activity, and (iii) the redemption of the Company’s
public shares if it is unable to complete its initial business combination within 12 months from the closing of the IPO (or up to 15 months
or 18 months from the closing of the IPO if we extend the period of time to consummate a business combination.
Net cash generated from the IPO and private placement units and held
outside of the trust was used in operating activities was $792,706. As of June 30, 2025, the Company had working capital of $577,708.
Our management has broad
discretion with respect to the specific application of the proceeds of the IPO and the Private Placement that are held out of the Trust
Account, although substantially all the net proceeds are intended to be applied generally towards consummating a business combination
and working capital. Since our IPO, our sole business activity has been identifying and evaluating suitable acquisition transaction candidates.
We presently have no revenue and have had losses since inception from incurring formation and operating costs. We have relied upon the
sale of our securities and loans from the Sponsor and other parties to fund our operations.
Purchases of Equity Securities by the Issuer and Affiliated Purchasers
None.
26
Table of Contents
ITEM 3. DEFAULTS UPON SENIOR SECURITIES.
None.
ITEM 4. MINE SAFETY DISCLOSURES.
Not applicable.
ITEM 5. OTHER INFORMATION.
During the quarter ended June 30, 2025, no
director or officer adopted or terminated any (i) “Rule 10b5-1 trading arrangement,” as defined in Item
408(a) of Regulation S-K intending to satisfy the affirmative defense conditions of Rule 10b5–1(c) or (ii) “non-Rule 10b5-1
trading arrangement,” as defined in Item 408(c) of Regulation S-K.
ITEM 6. EXHIBITS.
The following exhibits are filed as part of, or
incorporated by reference into, this Quarterly Report on Form 10-Q.
No.
Description of Exhibit
2.1 †
Merger Agreement, dated July 18, 2025, by and among Isdera Group Limited, Xinghui Automotive Technology (Hainan) Co., Ltd, and UY Scuti Acquisition Corp. (incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K filed on July 24, 2025).
10.1
Parent Shareholder Lock-Up and Support Agreement, dated dated July 18, 2025, by and among Isdera Group Limited, Xinghui Automotive Technology (Hainan) Co., Ltd, and UY Scuti Acquisition Corp. (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed on July 24, 2025.
31.1*
Certification of Principal Executive Officer Pursuant to Securities Exchange Act Rules 13a-14(a) and 15(d)-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*
Certification of Principal Financial Officer Pursuant to Securities Exchange Act Rules 13a-14(a) and 15(d)-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1**
Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2**
Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS*
Inline XBRL Instance Document
101.CAL*
Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.SCH*
Inline XBRL Taxonomy Extension Schema Document
101.DEF*
Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*
Inline XBRL Taxonomy Extension Labels Linkbase Document
101.PRE*
Inline XBRL Taxonomy Extension Presentation Linkbase Document
104*
Inline XBRL for the cover page of this Quarterly Report on Form 10-Q, included in the Exhibit 101 Inline XBRL Document Set.
*
Filed herewith.
**
Furnished.
†
Certain exhibits and schedules, have been omitted pursuant to Item 601(b)(2) of Regulation S-K. The Company hereby undertakes to furnish a supplemental copy of the omitted exhibits and schedules upon request by the SEC; provided, however, that the Company may request confidential treatment for any such exhibits or schedules so furnished.
27
Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities Exchange
Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
UY SCUTI ACQUISITION CORP.
Date: August 6, 2025
/s/ Jialuan Ma
Name:
Jialuan Ma
Title:
Chief Executive Officer (Principal Executive Officer)
Date: August 6, 2025
/s/ Shaokang Lu
Name:
Shaokang Lu
Title:
Chief Financial Officer (Principal Financial Officer)
28
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.