Item 1. Financial Statements
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
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.