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 September 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 November 11, 2025, assuming all units have
been separated, the registrant had 7,658,348 ordinary shares, $0.0001 par value per share, issued and outstanding.
UY SCUTI ACQUISITION CORP.
FORM 10-Q FOR THE QUARTER ENDED SEPTEMBER 30,
2025
TABLE OF CONTENTS
Page
Part I. Financial Information
1
Item 1. Financial Statements
1
Balance Sheets (Unaudited)
1
Statements of Operations and Comprehensive Income and Loss (Unaudited)
2
Statements of Changes in Shareholders’ Equity (Deficit) (Unaudited)
3
Statements of Cash Flows (Unaudited)
4
Notes to Unaudited Financial Statements
5
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
19
Item 3. Quantitative and Qualitative Disclosures Regarding Market Risk
25
Item 4. Controls and Procedures
25
Part II. Other Information
26
Item 1. Legal Proceedings
26
Item 1A. Risk Factors
26
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
26
Item 3. Defaults Upon Senior Securities
27
Item 4. Mine Safety Disclosures
27
Item 5. Other Information
27
Item 6. Exhibits
27
Part III. Signatures
28
i
Table of Contents
Part
I. Financial Information
Item
1. Financial Statements
UY SCUTI ACQUISITION CORP.
CONDENSED BALANCE SHEETS
Currency expressed in United States Dollars
(“US$”), except for number of shares
September 30
2025
March 31,
2025
(Unaudited)
(Audited)
Assets
Cash and cash equivalents
$ 8,849
$ 17,221
Prepaid expenses
300,417
-
Deferred offering costs
-
222,095
Total Current Assets
$ 309,266
$ 239,316
Non-current asset
Cash held in Trust Account
58,658,535
-
Total non-current Asset
$ 58,658,535
$ -
Total Assets
$ 58,967,801
$ 239,316
Liabilities and Shareholders’ Equity (Deficit)
Current Liabilities
Accrued expenses
25,000
40,000
Due to Sponsor
60,000
-
Promissory Note - related party
86,570
337,584
Total Current Liabilities
$ 171,570
$ 377,584
Commitments and Contingencies
Ordinary shares subject to possible redemption, 5,7500,000 and nil shares issued and outstanding at redemption value of $ 10.49 and nil as of September 30, 2025 and March 31, 2025, respectively.
55,804,039
-
Shareholders’ Equity (Deficit)
Preference shares, $ 0.0001 par value; 10,000,000 shares authorized; nil and nil shares issued and outstanding as of September 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 September 30, 2025 and March 31, 2025, respectively*.
191
144
Additional paid-in capital
2,671,199
24,856
Retained earnings (accumulated deficit)
320,802
( 163,268 )
Total Shareholders’ Equity (Deficit)
2,992,192
( 138,268 )
Total Liabilities and Shareholders’ Equity (Deficit)
$ 58,967,801
$ 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 September 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
Currency expressed in United States Dollars
(“US$”), except for number of shares
For the
Three Months Ended
September 30,
For the
Six Months Ended
September 30,
2025
2024
2025
2024
(Unaudited)
(Unaudited)
(Unaudited)
(Unaudited)
Operating expenses
$ 440,012
$ 49,836
$ 674,465
$ 79,836
Loss from Operations
$ ( 440,012 )
$ ( 49,836 )
$ ( 674,465 )
$ ( 79,836 )
Other income:
Interest earned on cash held in Trust Account
592,004
-
1,158,535
-
Income (loss) before income taxes
151,992
( 49,836 )
484,070
( 79,836 )
Income taxes expense
-
-
-
-
Net income (loss)
$ 151,992
$ ( 49,836 )
$ 484,070
$ ( 79,836 )
Other comprehensive income
$ -
$ -
$ -
$ -
Comprehensive income (loss)
$ 151,992
$ ( 49,836 )
$ 484,070
$ ( 79,836 )
Basic and diluted weighted average ordinary shares outstanding, non-redeemable ordinary shares
1,908,348
1,250,000
1,906,669
1,250,000
Basic and diluted net loss per
ordinary share, non-redeemable ordinary shares
$ ( 0.24 )
$ ( 0.04 )
$ ( 0.46 )
$ ( 0.06 )
Basic and diluted weighted average ordinary shares outstanding, redeemable ordinary shares
5,750,000
-
5,720,963
-
Basic and diluted net loss per ordinary share, redeemable ordinary shares
$ 0.11
$ -
$ 0.24
$ -
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)
Currency expressed in United States Dollars
(“US$”), except for number of shares
For the three and six months ended September 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
Accretion of ordinary share subject to redemption value
( 2,027,051
)
( 2,027,051
)
Net income
151,992
151,992
Balance as of September 30, 2025 (Unaudited)
1,908,348
$
191
$
2,671,199
$
320,802
$
2,992,192
(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 September 30, 2025. (see Note 5)
For the three and six months ended September 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
)
Net loss
-
-
-
( 49,836
)
( 49,836
)
Balance as of September 30, 2024 (Unaudited)
1,437,500
$
144
$
24,856
$
( 86,584
)
$
( 61,584
)
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
Currency expressed in United States Dollars
(“US$”), except for number of shares
For the
Six months ended
September 30,
2025
2024
(Unaudited)
(Unaudited)
Cash Flows from Operating Activities:
Net income (loss)
$
484,070
$
( 79,836
)
Adjustments to reconcile net cash used in operating activities:
Operating cost paid by Sponsor
86,570
57,336
Interest earned on cash held in Trust Account
( 1,158,535
)
-
Changes in operating assets and liabilities
Prepaid expenses
( 300,417
)
-
Accrued expenses
( 15,000
)
2,500
Due to Sponsor
60,000
20,000
Net cash used in operating activities
( 843,312
)
-
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
( 8,372
)
-
Cash at beginning of the period
17,221
-
Cash at end of the period
$
8,849
$
-
Supplemental Disclosure of Non-cash Activities
Initial classification of ordinary shares subject to possible redemption
$
5,387,388
$
-
Allocation of offering costs to ordinary shares subject to possible
redemption
$
306,005
$
-
Offering costs included in accrued offering costs
-
45,600
Deferred offering cost paid by Sponsor
$
-
$
27,500
Paid off the balance due to the sponsor by drawing down under the Promissory Note
84,836
Representative shares issued and charged to offering costs
$
2,112,600
$
-
Accretion of ordinary shares subject to redemption value
$
( 3,997,432
)
$
-
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 September 30, 2025, the Company had not
commenced any operations. All activities through September 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 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.
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
$8,849 and $ 17,221 as of September 30, 2025 and March 31, 2025, respectively.
Cash Held in Trust Account
As of September 30, 2025 and March 31, 2025, the
Company had $ 58,658,535 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 September 30, 2025 and March 31, 2025,
the Company has cash and cash equivalents of $ 8,849 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. No balances was in
excess of the insured amounts as of September 30, 2025.
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 and six months ended September 30,
2025, the Company recorded accretion of ordinary share subject to redemption value of $ 3,997,432 and $ 2,027,051 , respectively.
As of September 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
3,997,432
Ordinary shares subject to possible redemption as of September 30, 2025 (Unaudited)
$ 55,804,039
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 September 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
September 30,
2025
September 30,
2024
(Unaudited)
(Unaudited)
Net income (loss)
$
151,992
$
( 49,836
)
Less: Accretion of redeemable ordinary shares to redemption value
( 2,027,051
)
-
Net loss including accretion of redeemable ordinary shares to redemption value
$
( 1,875,059
)
$
( 49,836
)
For the
Six Months Ended
For the
Six Months Ended
September 30,
2025
September 30,
2024
(Unaudited)
(Unaudited)
Net income (loss)
$
484,070
$
( 79,836
)
Less: Accretion of redeemable ordinary shares to redemption value
( 3,997,432
)
-
Net loss including accretion of redeemable ordinary shares to redemption value
$
( 3,513,362
)
$
( 79,836
)
For the Three Months Ended
September 30,
2025
For the Three Months Ended
September 30,
2024
Redeemable
Ordinary Share
Non-
Redeemable
Ordinary
Share
Redeemable
Ordinary
Share
Non-
Redeemable
Ordinary
Share
(Unaudited)
(Unaudited)
Numerators:
Allocation of net loss
$ ( 1,407,822 )
$ ( 467,237 )
$ -
$ ( 49,836 )
Accretion of redeemable ordinary shares to redemption value
2,027,051
-
-
-
Allocation of net income (loss)
$ 619,229
$ ( 467,237 )
$ -
$ -
Denominators:
Weighted-average ordinary shares outstanding
5,750,000
1,908,348
-
1,250,000
Basic and diluted earnings (loss) per share
$ 0.11
$ ( 0.24 )
$ -
$ ( 0.04 )
11
Table of Contents
For the Six Months Ended
September 30,
2025
For the Six Months Ended
September 30,
2024
Redeemable
Ordinary Share
Non-
Redeemable
Ordinary
Share
Redeemable
Ordinary
Share
Non-
Redeemable
Ordinary
Share
(Unaudited)
(Unaudited)
Numerators:
Allocation of net loss
$
( 2,635,132
)
$
( 878,230
)
$
-
$
( 79,836
)
Accretion of redeemable ordinary shares to redemption value
3,997,432
-
Allocation of net income (loss)
$
1,362,300
( 878,230
)
$
-
$
( 79,836
)
Denominators:
Weighted-average ordinary shares outstanding
5,720,963
1,906,669
-
1,250,000
Basic and diluted earnings (loss) per share
$
0.24
$
( 0.46
)
-
$
( 0.06
)
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:
September 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
$ 58,658,535
$ 58,658,535
$ -
$ -
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 were 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 I”). The Promissory Note I 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 I 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 I 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 March 31, 2025, the principal amount due
and owing under the Promissory Note I was $ 337,584 . In connection with the closing of our IPO, the approximately $ 337,584 drawn down under
Promissory Note I 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 related party loans.
On September 12, 2025, the Company issued an unsecured
promissory note (the “Promissory Note II”) in the principal amount of up to $ 1,000,000 to Sponsor. The Promissory Note II
bears no interest and is repayable by the Company to the Sponsor in full on the earlier of: (i) March 31, 2026 or (ii) the date of consummation
of the Business Combination (the “Maturity Date”). The principal balance may be prepaid at any time. At any time on or prior
to the Maturity Date, the Sponsor may elect to convert the outstanding principal balance of the Promissory Note into units of the Company’s
securities at a conversion price equal to $ 10.00 per unit. Each unit consists of one ordinary share and one right to receive one-fifth
of one ordinary share. As of September 30, 2025, the principal amount due and owing under the Promissory Note II was $ 86,570 .
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 and six months ended September 30,
2025, the Company has accrued $ 30,000 and $60,000 , respectively, for the administrative support services provided by the Sponsor.
As of September 30, 2025 and March 31, 2025,
the balance of amount due to the Sponsor were $ 60,000 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 September 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 September
30, 2025, there were 1,908,348 ordinary shares issued and outstanding, which amount does not include any ordinary shares underlying Units
that have not been separated as of such date.
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:
September 30,
2025
March 31,
2025
(Unaudited)
(Audited)
Cash and cash equivalents
$ 8,849
$ 17,221
Cash held in Trust Account
$ 58,658,535
$ -
For the
Three Months Ended
September 30,
2025
For the
Three Months Ended
September 30,
2024
(Unaudited)
(Unaudited)
Operating expenses
$
440,012
$
49,836
Interest earned on cash held in Trust Account
$
592,004
$
-
For the
Six Months Ended
September 30,
2025
For the
Six Months Ended
September 30,
2024
(Unaudited)
(Unaudited)
Operating expenses
$
674,465
$
79,836
Interest earned on cash held in Trust Account
$
1,158,535
$
-
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 financial statements were issued. The Company did not identify any subsequent
events that would have required adjustment or disclosure in the unaudited financial statements.
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,
and entering into the Merger Agreement (as defined below) with Isdera Group Limited. 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 September 30, 2025 consist primarily of approximately $837,733 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 September 30, 2025,
we had a net income of $151,992, which consists of interest earned on cash held in the Trust Account of $592,004, offset by operating
costs of $440,012.
For the six months ended September 30, 2025, we
had a net income of $484,070, which consists of interest earned on cash held in the Trust Account of $ 1,158,535, offset by operating
costs of $674,465.
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 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, the proceeds held outside
of the Trust Account, and as discussed below, amounts available to us under the Promissory Note II (defined below) 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.
On September 12, 2025, the Company issued an unsecured
promissory note (the “Promissory Note II”) in the principal amount of up to $1,000,000 to Sponsor. The Promissory Note bears
no interest and is repayable by the Company to the Sponsor in full on the earlier of: (i) March 31, 2026 or (ii) the date of consummation
of the Business Combination (the “Maturity Date”). The principal balance may be prepaid at any time. At any time on or prior
to the Maturity Date, the Sponsor may elect to convert the outstanding principal balance of the Promissory Note into units of the Company’s
securities at a conversion price equal to $10.00 per unit. Each unit consists of one ordinary share and one right to receive one-fifth
of one ordinary share. As of September 30, 2025, the principal amount due and owing under the Promissory Note II was $86,570.
As of September 30, 2025, the Company had $8,849
in cash and cash equivalents held outside of the Trust Account and working capital of $137,696. For the three months ended September 30,
2025, we had a net income of $151,992, which consists of interest earned on cash held in the Trust Account of $592,004, offset by operating
costs of $440,012. For the six months ended September 30, 2025, we had a net income of $484,070, which consists of interest earned on
cash held in the Trust Account of $ 1,158,535, offset by operating costs of $674,465. 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 September 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
Registration Rights
Pursuant to an agreement entered into on March
31, 2025, our initial shareholders are entitled to registration rights 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 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.
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 September 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 September 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 September 30, 2025, pursuant to Rule 13a-15(b) under the Exchange Act.
Based upon that evaluation, our Certifying Officers concluded that, as of September 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
September 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 September 30, 2025, the Company had working capital
of $137,696 .
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
On September 12, 2025, we issued the Promissory
Note II to the Sponsor. The outstanding principal balance of the Promissory Note II may be converted by the Sponsor into units of our
securities at a conversion price equal to $10.00 per unit with each unit consisting of one ordinary share and one right to receive one-fifth
of one ordinary share. For additional information regarding the Promissory Note II, see “ Management’s Discussion and Analysis
of Financial Condition and Results of Operations -- Liquidity and Capital Resources ”, which information is incorporated herein
by reference.
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 September 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.
10.2
Promissory Note issued September 12, 2025 to Sponsor (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed on September 17, 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: November 14, 2025
/s/ Jialuan Ma
Name:
Jialuan Ma
Title:
Chief Executive Officer (Principal Executive Officer)
Date: November 14, 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.