UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(MARK ONE)
☒ QUARTERLY REPORT PURSUANT TO SECTION
13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarter ended June 30, 2025
☐ 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: 001-42171
M3-BRIGADE ACQUISITION V 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.)
1700 Broadway , 19th Floor
New York , New York 10019
(Address of principal executive offices)
(212) 202-2200
(Issuer’s telephone number)
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 Class A ordinary share and one-half of one redeemable warrant MBAVU The Nasdaq Stock Market LLC
Class A ordinary shares, par value $0.0001 per share MBAV The Nasdaq Stock Market LLC
Warrants, each whole warrant exercisable for one Class A ordinary share at an exercise price of $11.50 per share MBAVW The Nasdaq Stock Market LLC
Check whether the issuer (1) filed all reports
required to be filed by Section 13 or 15(d) of the Exchange Act during the past 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 definitions of “large accelerated filer”, “accelerated filer”, “smaller reporting company”, and
“emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐ Accelerated filer ☐
Non-accelerated filer ☒ Smaller reporting company ☒
Emerging growth company ☒
If an emerging growth company, indicate by check
mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant
is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☒ No ☐
As of August 14, 2025, there were 28,750,000 Class
A ordinary shares, $0.0001 par value per share, and 7,187,500 Class B ordinary shares, $0.0001 par value per share, issued and outstanding.
M3-BRIGADE ACQUISITION V CORP.
FORM 10-Q FOR THE QUARTER ENDED JUNE 30, 2025
TABLE OF CONTENTS
Page
Part I. Financial Information
1
Item 1. Financial Statements
1
Condensed Balance Sheets as of June 30, 2025(Unaudited) and December 31, 2024
1
Condensed Statements of Operations for the Three and Six Months Ended June 30, 2025 and for the Three Months Ended June 30, 2024 and for the Period from March 12, 2024 (Inception) Through June 30, 2024 (Unaudited)
2
Condensed Statements of Changes in Shareholders’ Deficit for the Three and Six Months Ended June 30, 2025 and for the Three Months Ended June 30, 2024 and for the Period from March 12, 2024 (Inception) Through June 30, 2024 (Unaudited)
3
Condensed Statements of Cash Flows for the Six Months Ended June 30, 2025 and for the Period from March 12, 2024 (Inception) Through June 30, 2024 (Unaudited)
4
Notes to Condensed Financial Statements (Unaudited)
5
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
19
Item 3. Quantitative and Qualitative Disclosures About 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
26
Item 4. Mine Safety Disclosures
26
Item 5. Other Information
26
Item 6. Exhibits
27
Part III. Signatures
28
i
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements.
M3-BRIGADE ACQUISITION V CORP.
CONDENSED BALANCE SHEETS
June
30,
2025
December 31,
2024
(Unaudited)
Assets:
Current assets
Cash
$ 799,996
$ 821,188
Prepaid
expenses, current
242,230
210,845
Due
from related party
527
—
Other
—
41,250
Total
current assets
1,042,753
1,073,283
Long-term
prepaid expense
20,291
119,010
Investments
held in Trust Account
300,806,115
294,617,243
Total
Assets
$ 301,869,159
$ 295,809,536
Liabilities,
Ordinary Shares Subject to Possible Redemption and Shareholders’ Deficit
Current
liabilities
Accrued
offering costs
$ 250,000
$ 250,000
Accrued
expenses
939,767
98,948
Convertible
promissory note – related party
500,000
—
Advances
from related party
—
378,757
Total
current liabilities
1,689,767
727,705
Deferred
underwriting fee payable
13,400,000
13,400,000
Total
Liabilities
15,089,767
14,127,705
Commitments
and Contingencies (Note 6)
Class A ordinary shares subject to possible redemption, 28,750,000 shares at redemption value of approximately $ 10.46 and $ 10.25 per share as of June 30, 2025 and December 31, 2024, respectively
300,806,115
294,617,243
Shareholders’
Deficit
Preferred shares, $ 0.0001 par value; 1,000,000 shares authorized; none issued or outstanding as of June 30, 2025 and December 31, 2024
—
—
Class A ordinary shares, $ 0.0001 par value; 200,000,000 shares authorized; none issued or outstanding (excluding 28,750,000 shares subject to possible redemption) as of June 30, 2025 and December 31, 2024
—
—
Class B ordinary shares, $ 0.0001 par value; 20,000,000 shares authorized; 7,187,500 shares issued and outstanding as of June 30, 2025 and December 31, 2024
719
719
Additional
paid-in capital
—
—
Accumulated
deficit
( 14,027,442 )
( 12,936,131 )
Total
Shareholders’ Deficit
( 14,026,723 )
( 12,935,412 )
Total
Liabilities, Ordinary Shares Subject to Possible Redemption and Shareholders’ Deficit
$ 301,869,159
$ 295,809,536
The accompanying notes are an integral part of
the unaudited condensed financial statements.
1
M3-BRIGADE ACQUISITION V CORP.
CONDENSED STATEMENTS OF OPERATIONS
(UNAUDITED)
Three Months
Ended
June 30,
2025
Three Months
Ended
June 30,
2024
Six Months
Ended
June 30,
2025
For
the
Period from
March 12,
2024
(Inception)
Through
June 30,
2024
General and operating costs
$ 873,724
$ 33,600
$ 1,045,584
$ 49,474
Loss from operations
( 873,724 )
( 33,600 )
( 1,045,584 )
( 49,474 )
OTHER INCOME (EXPENSE)
Compensation expense
( 45,727 )
—
( 45,727 )
—
Interest earned on marketable securities held in Trust Account
3,103,744
—
6,188,872
—
Total other income
3,058,017
—
6,143,145
—
NET INCOME (LOSS)
$ 2,184,293
$ ( 33,600 )
$ 5,097,561
$ ( 49,474 )
Basic and diluted weighted average shares outstanding, Class A Redeemable shares
28,750,000
—
28,750,000
—
Basic and diluted net income per share
$ 0.06
$ —
$ 0.14
$ —
Basic and diluted weighted average shares outstanding, Class B Non-redeemable shares (1)
7,187,500
6,250,000
7,187,500
6,250,000
Basic and diluted net loss per share
$ 0.06
$ ( 0.01 )
$ 0.14
$ ( 0.01 )
(1) Excludes an aggregate of up to 937,500 Class B ordinary shares subject to forfeiture by the holders thereof depending on the extent to which the underwriter’s over-allotment option is exercised (see Note 5). On August 2, 2024, the Company consummated its Initial Public Offering and sold 28,750,000 Units, including 3,750,000 Units sold pursuant to the full exercise of the underwriters’ option to purchase additional units to cover the over-allotment, hence the 937,500 Class B ordinary shares were no longer subject to forfeiture.
The accompanying notes are an integral part of
the unaudited condensed financial statements.
2
M3-BRIGADE ACQUISITION V CORP.
CONDENSED STATEMENTS OF CHANGES IN SHAREHOLDERS’
DEFICIT
(UNAUDITED)
FOR THE THREE AND SIX MONTHS ENDED JUNE 30,
2025
Class A
Ordinary Shares
Class B
Ordinary Shares
Additional
Paid-in
Accumulated
Total
Shareholders’
Shares
Amount
Shares
Amount
Capital
Deficit
Deficit
Balance – December 31, 2024
—
$ —
7,187,500
$ 719
$ —
$ ( 12,936,131 )
$ ( 12,935,412 )
Accretion for Class A ordinary shares to redemption amount
—
—
—
—
—
( 3,085,128 )
( 3,085,128 )
Net income
—
—
—
—
—
2,913,268
2,913,268
Balance – March 31, 2025 (unaudited)
—
$ —
7,187,500
$ 719
$ —
$ ( 13,107,991 )
$ ( 13,107,272 )
Accretion for Class A ordinary shares to redemption amount
—
—
—
—
—
( 3,103,744 )
( 3,103,744 )
Net income
—
—
—
—
—
2,184,293
2,184,293
Balance – June 30, 2025 (unaudited)
—
$ —
7,187,500
$ 719
$ —
$ ( 14,027,442 )
$ ( 14,026,723 )
FOR THE THREE MONTHS ENDED JUNE 30, 2024 AND
FOR THE PERIOD FROM MARCH 12, 2024 (INCEPTION)
THROUGH JUNE 30, 2024
Class A
Ordinary Shares
Class B
Ordinary Shares
Additional
Paid-in
Accumulated
Total
Shareholders’
Shares
Amount
Shares
Amount
Capital
Deficit
Deficit
Balance — March 12, 2024
—
$ —
—
$ —
$ —
$ —
$ —
Issuance of Class B ordinary shares to Original Sponsor (1)
—
—
7,187,500
719
24,281
—
25,000
Net loss
—
—
—
—
—
( 15,874 )
( 15,874 )
Balance – March 31, 2024
—
$ —
7,187,500
$ 719
$ 24,281
$ ( 15,874 )
$ 9,126
Net loss
—
—
—
—
—
( 33,600 )
( 33,600 )
Balance – June 30, 2024
—
$ —
7,187,500
$ 719
$ 24,281
$ ( 49,474 )
$ ( 24,474 )
(1) Includes an aggregate of up to 937,500 Class B ordinary shares subject to forfeiture by the holders thereof depending on the extent to which the underwriter’s over-allotment option is exercised (see Note 5). On August 2, 2024, the Company consummated its Initial Public Offering and sold 28,750,000 Units, including 3,750,000 Units sold pursuant to the full exercise of the underwriters’ option to purchase additional units to cover the over-allotment, hence the 937,500 Class B ordinary shares were no longer subject to forfeiture.
The accompanying notes are an integral part of
the unaudited condensed financial statements.
3
M3-BRIGADE ACQUISITION V CORP.
CONDENSED STATEMENTS OF CASH FLOWS
(UNAUDITED)
For the
Six Months
Ended
June 30,
2025
For the Period from March 12, 2024 (Inception) Through
June 30,
2024
Cash Flows from Operating Activities:
Net income (loss)
$ 5,097,561
$ ( 49,474 )
Adjustments to reconcile net income (loss) to net cash used in operating activities:
Formation costs paid by Original Sponsor in exchange for issuance of Class B ordinary shares
—
5,454
General and administrative costs paid through advance from related party
—
44,020
Payment of general and administrative costs through promissory note
51,898
—
Interest earned on investments held in Trust Account
( 6,188,872 )
—
Changes in operating assets and liabilities:
Other receivable
41,250
—
Prepaid expenses
67,334
—
Due from related party
( 527 )
Accrued expenses
840,819
—
Net cash used in operating activities
( 90,537 )
—
Cash Flows from Financing Activities:
Repayment of advances from related party
( 430,655 )
—
Proceeds from promissory note – related party
500,000
—
Net cash provided by financing activities
69,345
—
Net Change in Cash
( 21,192 )
—
Cash – Beginning of period
821,188
—
Cash – End of period
$ 799,996
$ —
Noncash investing and financing activities:
Deferred offering costs included in accrued offering costs
$ —
$ 590,306
Deferred offering costs paid through advance from related party
$ —
$ 123,858
Deferred offering costs paid by Original Sponsor in exchange for issuance of Class B ordinary shares
$ —
$ 19,546
The accompanying notes are an integral part of
the unaudited condensed financial statements.
4
M3-BRIGADE ACQUISITION V CORP.
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
NOTE 1. DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS
M3-Brigade Acquisition V Corp. (the
“Company”) is a blank check company incorporated as a Cayman Islands exempted corporation on March 12, 2024 . The
Company was incorporated for the purpose of effecting a merger, share exchange, asset acquisition, share purchase, reorganization or
similar business combination with one or more businesses (the “Business Combination”). As of June 30, 2025, the Company
had not selected any specific Business Combination target and the Company has not, nor has anyone on its behalf, engaged in any
substantive discussions, directly or indirectly, with any Business Combination target with respect to an initial Business
Combination with the Company. See Note 10 for a discussion of the agreement entered into by the Company after June 30, 2025 with
respect to an initial Business Combination.
As of June 30, 2025, the Company had not commenced
any operations. All activity for the period from March 12, 2024 (inception) through June 30, 2025 relates to the Company’s
formation, the initial public offering (“Initial Public Offering”), which is described below, and the search for a Business
Combination. The Company will not generate any operating revenues until after the completion of its initial Business Combination, at
the earliest. The Company will generate non-operating income in the form of interest income on investments from the proceeds derived
from the Initial Public Offering. The Company has selected December 31 as its fiscal year end.
The registration statement for the Company’s
Initial Public Offering was declared effective on July 31, 2024. On August 2, 2024, the Company consummated the Initial Public Offering
of 28,750,000 units (the “Units”), which includes the full exercise by the underwriters of their over-allotment option in
the amount of 3,750,000 Units, at $ 10.00 per Unit, generating gross proceeds of $ 287,500,000 , which is described in Note 3.
Simultaneously with the closing of the Initial
Public Offering, the Company consummated the sale of 8,337,500 warrants (the “Private Placement Warrants”) to the Original
Sponsor and Cantor Fitzgerald & Co. at a price of $ 1.00 per warrant, or $ 8,337,500 , which is described in Note 4. Of those 8,337,500
Private Placement Warrants, the Original Sponsor purchased 5,043,750 Private Placement Warrants and Cantor Fitzgerald & Co. purchased
3,293,750 Private Placement Warrants. Each whole warrant entitles the holder to purchase one Class A ordinary share at a price of
$ 11.50 per share. Certain institutional investors who are not affiliated with any member of management, the Original Sponsor or any other
investor in the Original Sponsor provided approximately 50.1 % of the capital utilized by the Original Sponsor to purchase the Private
Placement Warrants and, as a result, indirectly hold approximately 50.1 % of such warrants. The Company’s management has broad discretion
with respect to the specific application of the net proceeds of the Initial Public Offering and the Private Placement Warrants, although
substantially all of the net proceeds are intended to be generally applied toward consummating a Business Combination (less deferred
underwriting commissions).
Transaction costs relating to the Initial Public
Offering amounted to $ 19,406,996 , consisting of $ 5,000,000 of cash underwriting fees, $ 13,400,000 of deferred underwriting fees (see
additional discussion in Note 6), and $ 1,006,996 of other offering costs.
The Company’s former sponsor is M3-Brigade
Sponsor V LLC, a Delaware limited liability company (the “Original Sponsor”), formerly known as M3-Brigade Sponsor V
LP, a Delaware limited partnership. On May 23, 2025, the Company entered into a Securities Purchase Agreement (the “Securities
Purchase Agreement”) with the Original Sponsor and MI7 Sponsor, LLC, a Delaware limited liability company (the “Sponsor”),
pursuant to which the Original Sponsor agreed to sell, and the Sponsor agreed to purchase, 7,187,500 Class B ordinary shares, par value
$ 0.0001 per share, and 5,043,750 Private Placement Warrants of the Company owned by the Original Sponsor (collectively, the “Transferred
Sponsor SPAC Securities”) for an aggregate purchase price of $ 6,467,500 (the “Closing Cash Purchase Price”). The transactions
contemplated by the Agreement were consummated on May 27, 2025 (the “Closing”). At the Closing, the Original Sponsor delivered
to the Sponsor an assignment of the Transferred Sponsor SPAC Securities against payment of the Closing Cash Purchase Price.
Also on May 27, 2025, the Sponsor entered into
an agreement to purchase 3,293,750 additional Private Placement Warrants of the Company from Cantor Fitzgerald & Co. (the “Cantor
Warrants”) for an aggregate purchase price of $ 10 , which was consummated on May 27, 2025, upon which Cantor Fitzgerald &
Co. delivered to the Sponsor an assignment of the Cantor Warrants.
The Company’s Business Combination must
be with one or more target businesses that together have a fair market value equal to at least 80 % of the net balance in the Trust Account
(as defined below) (excluding the amount of deferred underwriting discounts held and taxes payable on the interest earned on the Trust
Account) at the time of the signing an agreement to enter into a Business Combination. However, the Company will only complete a Business
Combination if the post-Business Combination company owns or acquires 50 % or more of the outstanding voting securities of the target
or otherwise acquires a controlling interest in the target sufficient for it not to be required to register as an investment company
under the Investment Company Act of 1940, as amended (the “Investment Company Act”). There is no assurance
that the Company will be able to successfully effect a Business Combination.
5
M3-BRIGADE ACQUISITION V CORP.
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
Following the closing of the Initial Public Offering,
on August 2, 2024, an amount of $ 288,937,500 ($ 10.05 per Unit) from the net proceeds of the sale of the Units and the sale of the Private
Placement Warrants was placed in the trust account (the “Trust Account”), which may only be held as cash or invested in (i)
U.S. government treasury obligations 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, which invest only in direct U.S. government treasury obligations or (ii)
an interest bearing bank demand deposit account or other accounts at a bank. Except with respect to interest earned on the funds held
in the Trust Account that may be released to the Company to pay its taxes, if any, the proceeds from the Initial Public Offering and
the sale of the Private Placement Warrants 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 the Company’s public shares if the Company is
unable to complete the initial Business Combination within 24 months from the closing of the Initial Public Offering or by such
earlier liquidation date as the board of directors may approve (the “Completion Window”), subject to applicable law, or (iii) the
redemption of the Company’s public shares properly submitted 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 the Company’s obligation
to allow redemption in connection with the initial Business Combination or to redeem 100 % of the Company’s public shares if the
Company has not consummated an initial Business Combination within the Completion Window or (B) with respect to any other material
provisions relating to shareholders’ rights or pre-initial Business Combination activity. 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 Company will provide the Company’s
public shareholders with the opportunity to redeem all or a portion of their public shares upon the completion of the initial Business
Combination either (i) in connection with a general meeting called to approve the initial Business Combination or (ii) without a shareholder
vote by means of a tender offer. The decision as to whether the Company will seek shareholder approval of a proposed initial Business
Combination or conduct a tender offer will be made by the Company, solely in its discretion. The public shareholders will be entitled
to redeem their shares at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account calculated
as of two business days prior to the consummation of the initial Business Combination, including interest earned on the funds held in
the Trust Account (less taxes payable), divided by the number of then outstanding public shares, subject to the limitations. The amount
initially placed in the Trust Account upon the closing of the Initial Public Offering was $ 10.05 per public share.
The ordinary shares subject to redemption were
recorded at their redemption value and classified as temporary equity upon the completion of the Initial Public Offering on August 2,
2024, in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”)
Topic 480, “Distinguishing Liabilities from Equity.” In the event the Company seeks shareholder approval for the Business
Combination, the transaction would require a majority of the issued and outstanding shares voted to be in favor of the Business Combination.
The Company will have only the duration of the
Completion Window to complete the initial Business Combination. However, if the Company is unable to complete its initial Business Combination
within the Completion Window, the Company will cease all operations except for the purpose of winding up and, 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 (less taxes payable
and up to $ 100,000 of interest to pay dissolution expenses), divided by the number of then outstanding public shares, which redemption
will constitute full and complete payment for the public shares and completely extinguish public shareholders’ rights as shareholders
(including the right to receive further liquidation or other distributions, if any), subject to the Company’s obligations under
Cayman Islands law to provide for claims of creditors and subject to the other requirements of applicable law.
The Original Sponsor, officers and directors
have entered into a letter agreement (the “Letter Agreement”) with the Company, pursuant to which they have agreed to (i)
waive their redemption rights with respect to their founder shares and public shares in connection with the completion of the initial
Business Combination or an earlier redemption in connection with the commencement of the procedures to consummate the initial Business
Combination if the Company determines it is desirable to facilitate the completion of the initial Business Combination; (ii) waive their
redemption rights with respect to their founder shares and public shares in connection with a shareholder vote to approve an amendment
to the Company’s amended and restated memorandum and articles of association (A) to modify the substance or timing of the Company’s
obligation to allow redemption in connection with its Initial Business Combination or to redeem 100 % of the Company’s public shares
if it has not consummated an Initial Business Combination within the Completion Window or (B) with respect to any other material provisions
relating to shareholders’ rights or pre-Initial Business Combination activity; (iii) waive their rights to liquidating distributions
from the Trust Account with respect to their founder shares if the Company fails to complete the initial Business Combination within
the Completion Window, although they will be entitled to liquidating distributions from the Trust Account with respect to any public
shares they hold if the Company fails to complete the initial Business Combination within the Completion Window and to liquidating distributions
from assets outside the Trust Account; and (iv) vote any founder shares held by them and any public shares purchased during or after
the Initial Public Offering (including in open market and privately negotiated transactions) in favor of the initial Business Combination.
6
M3-BRIGADE ACQUISITION V CORP.
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
Pursuant to the Letter Agreement, the Original
Sponsor has agreed that it will be liable to the Company if and to the extent any claims by a third party for services rendered or products
sold to the Company (except for the Company’s independent auditors), or a prospective target business with which the Company has
entered into a written letter of intent, confidentiality or other similar agreement or Business Combination agreement (except for the
Company’s independent auditors), reduce the amount of funds in the Trust Account to below the lesser of (i) $ 10.05 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 $ 10.05 per share due to reductions in the value of the trust assets, less taxes payable, provided that such liability will not apply
to any claims by a third party or prospective target business who executed a waiver of any and all rights to the monies held in the Trust
Account (whether or not such waiver is enforceable) nor will it apply to any claims under the Company’s indemnity of the underwriters
of the Initial Public Offering against certain liabilities, including liabilities under the Securities Act of 1933, as amended (the “Securities
Act”). However, the Company has not asked the Original Sponsor to reserve for such indemnification obligations, nor has the Company
independently verified whether the Original Sponsor has sufficient funds to satisfy its indemnity obligations and the Company believes
that the Original Sponsor’s only assets are securities of the Company. Therefore, the Company cannot assure that the Original Sponsor
would be able to satisfy those obligations.
Pursuant to the Securities Purchase Agreement,
on May 27, 2025, the Company entered into an Assignment and Assumption Agreement with the Sponsor, the Original Sponsor and the Company’s
directors and executive officers, pursuant to which the Original Sponsor assigned to the Sponsor, and the Sponsor assumed, all of the
Original Sponsor’s rights, title and interests under the Letter Agreement, and the Sponsor agreed to be bound by all terms, conditions,
and covenants and be entitled to all the terms and provisions therein.
Liquidity and Capital Resources
As of June 30, 2025, the Company had
$ 799,996 in cash and a working capital deficit of $ 647,014 . In connection with the Company’s assessment of going concern
considerations in accordance with ASC 205-40, “Going Concern,” management has determined that the Company’s
liquidity concerns and mandatory liquidation date raises substantial doubt about the Company’s ability to continue as a going
concern. No adjustments have been made to the carrying amounts of assets or liabilities should the Company be required to liquidate
after the Combination Period. The Company cannot assure that its plans to consummate an Initial Business Combination will be
successful.
On June 16, 2025, the Company issued a promissory
note (the “Note”) to the Sponsor, pursuant to which the Company can borrow up to an aggregate principal amount of $ 2,500,000
from the Sponsor. The Note bears no interest and is payable in full upon the consummation of the Company’s initial business combination
(the “Maturity Date”). A failure to pay the principal on the Maturity Date shall be deemed an event of default, in which
case the Note may be accelerated. If the Company does not consummate an initial business combination, the Note will be repaid solely
to the extent the Company has funds available outside its trust account established in connection with the Company’s initial public
offering. On June 18, 2025, the Company borrowed $ 500,000 under the Note.
The Company may need to raise additional
funds, other than any potential borrowings under the Note, in order to meet the expenditures required for operating its business.
However, if the estimate of the costs of completing the transactions contemplated by the agreement with respect to an initial
Business Combination discussed in Note 10 are less than the actual amount necessary to do so, the Company may have insufficient
funds available to operate its business prior to the completion of a Business Combination.
NOTE 2. SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying unaudited condensed financial
statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”)
for interim financial information and in accordance with the instructions to Form 10-Q and Article 8 of Regulation S-X of the Securities
and Exchange Commission (“SEC”). Certain information or footnote disclosures normally included in unaudited condensed financial
statements prepared in accordance with GAAP have been condensed or omitted, pursuant to the rules and regulations of the SEC for interim
financial reporting. Accordingly, they do not include all the information and footnotes necessary for a complete presentation of financial
position, results of operations, or cash flows. In the opinion of management, the accompanying unaudited condensed financial statements
include all adjustments, consisting of a normal recurring nature, which are necessary for a fair presentation of the financial position,
operating results and cash flows for the periods presented.
The accompanying unaudited condensed financial
statements should be read in conjunction with the Company’s Annual Report on Form 10-K as filed with the SEC on March 28, 2025.
The interim results for the three and six months ended June 30, 2025 and for the period from March 12, 2024 (inception) through June
30, 2024, are not necessarily indicative of the results to be expected for the period ending December 31, 2025 or for any future periods.
7
M3-BRIGADE ACQUISITION V CORP.
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
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 auditor attestation requirements
of Section 404 of the Sarbanes-Oxley Act of 2002, 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 Securities Exchange Act of 1934, as amended) are required to comply with the new or revised financial accounting standards.
The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements that apply
to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of such extended
transition period which means that when a standard is issued or revised and it has different application dates for public or private
companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies adopt the
new or revised standard. This may make comparison of the Company’s financial statements with another public company which is neither
an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult or impossible
because of the potential differences in accounting standards used.
Use of Estimates
The preparation of the unaudited condensed financial
statements in conformity with U.S. GAAP requires the Company’s management to make 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 amounts of revenues and expenses during the reporting periods.
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.
Cash and Cash Equivalents
The Company considers all short-term
investments with an original maturity of three months or less when purchased to be cash equivalents. The Company had $ 799,996 and $ 821,188
in cash as of June 30, 2025 and December 31, 2024, respectively. The Company had no cash equivalents as of June 30, 2025 and December
31, 2024.
Investments Held in Trust Account
At June 30, 2025 and December 31, 2024, the assets
held in the Trust Account, amounting to $ 300,806,115 and $ 294,617,243 , respectively, were held in mutual funds composed of U.S. treasury
securities. Investments in mutual funds are presented on the condensed balance sheets at fair value at the end of each reporting period.
The estimated fair values of investments held in the Trust Account are determined using available market information.
Offering Costs
The Company complies with the requirements of
the ASC 340-10-S99 and SEC Staff Accounting Bulletin Topic 5A, “Expenses of Offering.” Offering costs consisted principally
of professional and registration fees that were related to the Initial Public Offering. FASB ASC 470-20, “Debt with Conversion
and Other Options,” addresses the allocation of proceeds from the issuance of convertible debt into its equity and debt components.
The Company applies this guidance to allocate Initial Public Offering proceeds from the Units between Class A ordinary shares and warrants,
using the residual method by allocating Initial Public Offering proceeds first to assigned value of the warrants and then to the Class
A ordinary shares. The offering costs allocated to the Class A ordinary shares were charged to temporary equity and the offering costs
allocated to the Public and Private Placement Warrants were charged to shareholders’ deficit as Public and Private Placement Warrants
after management’s evaluation were accounted for under equity treatment.
Fair Value of Financial Instruments
The fair value of the Company’s assets
and liabilities, which qualify as financial instruments under FASB ASC 820, “Fair Value Measurements and Disclosures,” approximates
the carrying amounts represented in the condensed balance sheets, primarily due to its short-term nature.
8
M3-BRIGADE ACQUISITION V CORP.
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
Convertible Promissory Note – Related
Party
The Company accounts for the promissory note (the
“Note”) issued on June 16, 2025 to Sponsor under ASC Topic 470 and is measured at amortized cost. The embedded conversion
feature was evaluated under ASC Topic 815 and determined to meet the “own equity” scope exception and therefore bifurcation
is not required. No other embedded features require separate recognition. The fair value option under ASC 825 is not permitted. Accordingly,
the Note is measured at the amount of cash proceeds received from the holder.
Income Taxes
The Company follows the asset and liability method
of accounting for income taxes under FASB ASC 740, “Income Taxes” (“ASC 740”). Deferred tax assets and liabilities
are recognized for the estimated future tax consequences attributable to differences between the financial statement 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.
The Company accounts for income taxes under ASC
740. ASC 740 prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of
tax positions taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more likely
than not to be sustained upon examination by taxing authorities. The Company’s management determined that the Cayman Islands is
the Company’s major tax jurisdiction. The Company recognizes accrued interest and penalties related to unrecognized tax benefits
as income tax expense. As of June 30, 2025 and December 31, 2024, there were no unrecognized tax benefits and no amounts accrued for
interest and penalties. The Company is currently not aware of any issues under review that could result in significant payments, accruals
or material deviation from its position. The Company’s management does not expect that the total amount of unrecognized tax benefits
will materially change over the next twelve months.
The Company is considered to be an exempted Cayman
Islands company with no connection to any other taxable jurisdiction and is presently not subject to income taxes or income tax filing
requirements in the Cayman Islands or the United States. As such, the Company’s tax provision was zero for the periods presented.
Fair Value Measurements
The Company follows the guidance in ASC 820 for
its financial assets and liabilities that are re-measured and reported at fair value at each reporting period, and non-financial assets
and liabilities that are re-measured and reported at fair value at least annually.
The fair value of the Company’s financial
assets and liabilities reflects management’s estimate of amounts that the Company would have received in connection with the sale
of the assets or paid in connection with the transfer of the liabilities in an orderly transaction between market participants at the
measurement date. In connection with measuring the fair value of its assets and liabilities, the Company seeks to maximize the use of
observable inputs (market data obtained from independent sources) and to minimize the use of unobservable inputs (internal assumptions
about how market participants would price assets and liabilities).
Share-Based Compensation
The Company records share-based compensation
in accordance with FASB ASC Topic 718, “Compensation-Share Compensation” (“ASC 718”), guidance to account for
its share-based compensation. It defines a fair value-based method of accounting for an employee share option or similar equity instrument.
The Company recognizes all forms of share-based payments, including share option grants, warrants and restricted share grants, at their
fair value on the grant date, which are based on the estimated number of awards that are ultimately expected to vest. Share-based payments,
excluding restricted shares, are valued using a Monte Carlo simulation. Grants of share-based payment awards issued to non-employees
for services rendered have been recorded at the fair value of the share-based payment, which is the more readily determinable value.
Warrant Instruments
The Company accounts for the Public and Private
Placement Warrants issued in connection with the Initial Public Offering and the private placement in accordance with the guidance contained
in FASB ASC Topic 815, “Derivatives and Hedging”. Accordingly, the Company evaluated and classified the warrant instrument
under equity treatment at its assigned value.
9
M3-BRIGADE ACQUISITION V CORP.
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
Class A Shares Subject to Possible Redemption
The public shares contain a redemption feature
which allows for the redemption of such public shares in connection with the Company’s liquidation, or if there is a shareholder
vote or tender offer in connection with the Company’s initial Business Combination. In accordance with ASC 480-10-S99, the Company
classifies public shares subject to redemption outside of permanent deficit as the redemption provisions are not solely within the control
of the Company. The Company recognizes changes in redemption value immediately as they occur and will adjust the carrying value of redeemable
shares to equal the redemption value at the end of each reporting period. Immediately upon the closing of the Initial Public Offering,
the Company recognized the accretion from initial book value to redemption amount value. The change in the carrying value of redeemable
shares will result in charges against additional paid-in capital (to the extent available) and accumulated deficit. Accordingly, at June
30, 2025 and December 31, 2024, Class A ordinary shares subject to possible redemption are presented at redemption value as temporary
equity, outside of the shareholders’ deficit section of the Company’s condensed balance sheets.
At June 30, 2025 and December 31, 2024, the Class
A ordinary shares subject to redemption reflected in the condensed balance sheets are reconciled in the following table:
Gross proceeds
$ 287,500,000
Less:
Proceeds allocated to Public Warrants
( 3,421,250 )
Class A ordinary shares issuance costs
( 19,148,011 )
Plus:
Accretion for Class A ordinary shares to redemption amount
29,686,504
Class A ordinary shares subject to possible redemption, December 31, 2024
294,617,243
Plus:
Accretion for Class A ordinary shares to redemption amount
3,085,128
Class A ordinary shares subject to possible redemption, March 31, 2025
$ 297,702,371
Plus:
Accretion for Class A ordinary shares to redemption amount
3,103,744
Class A ordinary shares subject to possible redemption, June 30, 2025
$ 300,806,115
Net Income (Loss) per Ordinary Share
The Company complies with accounting and disclosure
requirements of FASB ASC Topic 260, “Earnings Per Share.” The Company has two classes of shares, which are referred to as
Class A ordinary shares and Class B ordinary shares, and the Company’s income and losses are shared pro rata between the two classes
of shares for the three and six months ended June 30, 2025. For the period from March 12, 2024 (inception) through June 30, 2024, the
Company had one class of share outstanding – Class B ordinary shares. Net income per ordinary share is calculated by dividing the
net income by the weighted average shares of ordinary shares outstanding for the respective period.
10
M3-BRIGADE ACQUISITION V CORP.
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
The calculation of diluted net income per ordinary
share does not consider the effect of the warrants issued in connection with the Initial Public Offering (including exercise of the over-allotment
option) and the Private Placement to purchase an aggregate of 22,712,500 Class A ordinary shares because their exercise is contingent
upon future events. Accretion associated with the redeemable Class A ordinary shares is excluded from earnings per share as the redemption
value approximates fair value.
The following tables present a reconciliation
of the numerator and denominator used to compute basic and diluted net income per ordinary share for each period presented:
For the Three Months Ended
June 30, 2025
For the Three Months Ended
June 30, 2024
Class A
Class B
Class A
Class B
Basic and diluted net income (loss) per ordinary share
Numerator:
Allocation of net income (loss), as adjusted
$ 1,747,434
$ 436,859
$ —
$ ( 33,600 )
Denominator:
Basic and diluted weighted average ordinary shares outstanding
28,750,000
7,187,500
—
6,250,000
Basic and diluted net income (loss) per ordinary share
$ 0.06
$ 0.06
$ —
$ ( 0.01 )
For the Six Months Ended
June 30, 2025
For the Period from
March 12, 2024
(Inception) Through
March 31, 2024
Class A
Class B
Class A
Class B
Basic and diluted net income (loss) per ordinary share
Numerator:
Allocation of net income (loss), as adjusted
$ 4,078,049
$ 1,019,512
$ —
$ ( 49,474 )
Denominator:
Basic and diluted weighted average ordinary shares outstanding
28,750,000
7,187,500
—
6,250,000
Basic and diluted net income (loss) per ordinary share
$ 0.14
$ 0.14
$ —
$ ( 0.01 )
Concentration of Credit Risk
Financial instruments that potentially subject
the Company to concentrations of credit risk consist of a cash account in a financial institution, which, at times, may exceed the Federal
Deposit Insurance Corporation coverage limit of $ 250,000 . Any loss incurred or a lack of access to such funds could have a significant
adverse impact on the Company’s financial condition, results of operations, and cash flows.
11
M3-BRIGADE ACQUISITION V CORP.
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
Recent Accounting Pronouncements
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 ASU 2023-07 at its inception.
Management does not believe that any other recently
issued, but not effective, accounting standards, if currently adopted, would have a material effect on the Company’s unaudited
condensed financial statements.
NOTE 3. INITIAL PUBLIC OFFERING
Pursuant to the Initial Public Offering, on August
2, 2024 the Company sold 28,750,000 Units, which includes the full exercise by the underwriters of their overallotment option in the
amount of 3,750,000 Units, at a purchase price of $ 10.00 per Unit. Each Unit consists of one Class A ordinary share (the “public
shares”), and one-half of one redeemable warrant (the “Public Warrants” and, together with the Private Placement Warrants,
the “warrants”). Each whole warrant entitles the holder to purchase one Class A ordinary share at a price of $ 11.50 per share,
subject to adjustment. Each warrant will become exercisable 30 days after the completion of the initial Business Combination and will
expire five years after the completion of the initial Business Combination, or earlier upon redemption or liquidation.
Warrants
As of June 30, 2025 and December 31, 2024, there
were 22,712,500 warrants outstanding, including 14,375,000 warrants sold as part of the Units in the Initial Public Offering and 8,337,500
Private Placement Warrants. Each whole warrant entitles the holder to purchase one Class A ordinary share at a price of $ 11.50 per share,
subject to adjustment as discussed herein. The warrants cannot be exercised until 30 days after the completion of the initial Business
Combination, and will expire at 5:00 p.m., New York City time, five years after the completion of the initial Business Combination or
earlier upon redemption or liquidation.
The Company will not be obligated to deliver
any Class A ordinary shares pursuant to the exercise of a warrant and will have no obligation to settle such warrant exercise unless
a registration statement under the Securities Act with respect to the Class A ordinary shares underlying the warrants is then effective
and a prospectus relating thereto is current. No warrant will be exercisable and the Company will not be obligated to issue a Class A
ordinary share upon exercise of a warrant unless the Class A ordinary shares issuable upon such warrant exercise has been registered,
qualified or deemed to be exempt under the securities laws of the state of residence of the registered holder of the warrants. In the
event that the conditions in the two immediately preceding sentences are not satisfied with respect to a warrant, the holder of such
warrant will not be entitled to exercise such warrant and such warrant may have no value and expire worthless. In no event will the Company
be required to net cash settle any warrant. In the event that a registration statement is not effective for the exercised warrants, the
purchaser of a unit containing such warrant will have paid the full purchase price for the unit solely for the Class A ordinary shares
underlying such unit.
Under the terms of the warrant agreement, the
Company has agreed that, as soon as practicable, but in no event later than 20 business days, after the closing of its Business Combination,
it will use its commercially reasonable efforts to file with the SEC a post-effective amendment to the registration statement for the
Initial Public Offering or a new registration statement covering the registration under the Securities Act of the Class A ordinary shares
issuable upon exercise of the warrants and thereafter will use its commercially reasonable efforts to cause the same to become effective
within 60 business days following the Company’s initial Business Combination and to maintain a current prospectus relating to the
Class A ordinary shares issuable upon exercise of the warrants until the expiration of the warrants in accordance with the provisions
of the warrant agreement. If a registration statement covering the Class A ordinary shares issuable upon exercise of the warrants is
not effective by the sixtieth (60th) business day after the closing of the initial Business Combination, warrant holders may, until such
time as there is an effective registration statement and during any period when the Company will have failed to maintain an effective
registration statement, exercise warrants on a “cashless basis” in accordance with Section 3(a)(9) of the Securities Act
or another exemption. Notwithstanding the above, if the Class A ordinary shares are at the time of any exercise of a warrant not listed
on a national securities exchange such that they satisfy the definition of a “covered security” under Section 18(b)(1) of
the Securities Act, the Company may, at its option, require holders of Public Warrants who exercise their warrants to do so on a “cashless
basis” in accordance with Section 3(a)(9) of the Securities Act and, in the event the Company so elects, the Company will not be
required to file or maintain in effect a registration statement, and in the event the Company does not so elect, the Company will use
its commercially reasonable efforts to register or qualify the shares under applicable blue sky laws to the extent an exemption is not
available.
12
M3-BRIGADE ACQUISITION V CORP.
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
If the holders exercise their Public Warrants
on a cashless basis, they would pay the warrant exercise price by surrendering the warrants for that number of Class A ordinary shares
equal to the quotient obtained by dividing (x) the product of the number of Class A ordinary shares underlying the warrants, multiplied
by the excess of the “fair market value” of the Class A ordinary shares over the exercise price of the warrants by (y) the
fair market value. The “fair market value” is the average reported closing price of the Class A ordinary shares for the 10
trading days ending on the third trading day prior to the date on which the notice of exercise is received by the warrant agent or on
which the notice of redemption is sent to the holders of warrants, as applicable.
Redemption of Warrants When the Price per Class A Ordinary
Share Equals or Exceeds $ 18.00
The Company may redeem the outstanding warrants:
● in
whole and not in part;
● at
a price of $ 0.01 per warrant;
● upon
a minimum of 30 days ’ prior written notice of redemption (the “ 30 -day redemption period”); and
● if,
and only if, the last reported sale price (the “closing price”) of the Class A ordinary shares equals or exceeds $ 18.00
per share for any 20 trading days within a 30 -trading day period commencing at least 150 days after completion of the
initial Business Combination and ending on the third trading day prior to the date on which the Company sends to the notice of redemption
to the warrant holders.
Additionally, if the number of outstanding Class
A ordinary shares is increased by a share capitalization payable in Class A ordinary shares, or by a subdivision of ordinary shares or
other similar event, then, on the effective date of such share capitalization, subdivision or similar event, the number of Class A ordinary
shares issuable on exercise of each warrant will be increased in proportion to such increase in the outstanding ordinary shares. A rights
offering made to all or substantially all holders of ordinary shares entitling holders to purchase Class A ordinary shares at a price
less than the fair market value will be deemed a share capitalization of a number of Class A ordinary shares equal to the product of
(i) the number of Class A ordinary shares actually sold in such rights offering (or issuable under any other equity securities sold in
such rights offering that are convertible into or exercisable for Class A ordinary shares) and (ii) the quotient of (x) the price per
class A ordinary share paid in such rights offering and (y) the fair market value. For these purposes (i) if the rights offering is for
securities convertible into or exercisable for Class A ordinary shares, in determining the price payable for Class A ordinary shares,
there will be taken into account any consideration received for such rights, as well as any additional amount payable upon exercise or
conversion and (ii) fair market value means the volume weighted average price of Class A ordinary shares as reported during the ten (10)
trading day period ending on the trading day prior to the first date on which the Class A ordinary shares trade on the applicable exchange
or in the applicable market, regular way, without the right to receive such rights.
NOTE 4. PRIVATE PLACEMENT
Simultaneously with the closing of the Initial
Public Offering, the Original Sponsor and Cantor Fitzgerald & Co., the representative of the underwriters, purchased an aggregate
of 8,337,500 Private Placement Warrants, each exercisable to purchase one Class A ordinary share at $ 11.50 per share, at a price of $ 1.00
per warrant, or $ 8,337,500 in the aggregate. Of those 8,337,500 Private Placement Warrants, the Original Sponsor purchased 5,043,750
Private Placement Warrants and Cantor Fitzgerald & Co. purchased 3,293,750 Private Placement Warrants. Certain institutional investors
who are not affiliated with any member of management (the “non-managing sponsor investors”), the Original Sponsor or any
other investor in the Original Sponsor provided approximately 50.1 % of the capital utilized by the Original Sponsor to purchase the Private
Placement Warrants and, as a result, indirectly hold approximately 50.1 % of such warrants. Each whole warrant entitles the registered
holder to purchase one Class A ordinary share at a price of $ 11.50 per share, subject to adjustment.
The Private Placement Warrants are identical
to the Public Warrants sold in the Initial Public Offering except that, so long as they are held by the Original Sponsor, Cantor Fitzgerald
& Co. or their permitted transferees, the Private Placement Warrants (i) may not (including the Class A ordinary shares issuable
upon exercise of these Private Placement Warrants), subject to certain limited exceptions, be transferred, assigned or sold by the holders
until 30 days after the completion of the initial Business Combination, (ii) will be entitled to registration rights and (iii) with respect
to Private Placement Warrants held by Cantor Fitzgerald & Co. and/or its designees, will not be exercisable more than five years
from the date of the Initial Public Offering in accordance with Financial Industry Regulatory Authority Rule 5110(g)(8).
On May 23, 2025, the Company entered into the Securities Purchase Agreement
with the Original Sponsor and the Sponsor, pursuant to which the Original Sponsor agreed to sell, and the Sponsor agreed to purchase,
7,187,500 Class B ordinary shares, par value $ 0.0001 per share, and 5,043,750 Private Placement Warrants of the Company owned by the Original
Sponsor for an aggregate purchase price of $ 6,467,500 . The transactions contemplated by the Securities Purchase Agreement were consummated
on May 27, 2025. At the Closing, the Original Sponsor delivered to the Sponsor an assignment of the Transferred Sponsor SPAC Securities
against payment of the Closing Cash Purchase Price. Also on May 27, 2025, the Sponsor entered into an agreement to purchase 3,293,750
additional Private Placement Warrants of the Company from Cantor Fitzgerald & Co. for an aggregate purchase price of $ 10 , which was
consummated on May 27, 2025, upon which Cantor Fitzgerald & Co. delivered to the Sponsor an assignment of the Cantor Warrants.
13
M3-BRIGADE ACQUISITION V CORP.
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
The Original Sponsor, officers and directors
have entered into the Letter Agreement with the Company, pursuant to which they have agreed to (i) waive their redemption rights with
respect to their founder shares and public shares in connection with the completion of the initial Business Combination or an earlier
redemption in connection with the commencement of the procedures to consummate the initial Business Combination if the Company determines
it is desirable to facilitate the completion of the initial Business Combination; (ii) waive their redemption rights with respect to
their founder shares and public shares in connection with a shareholder vote to approve an amendment to the Company’s amended and
restated memorandum and articles of association (A) to modify the substance or timing of the Company’s obligation to allow redemption
in connection with the initial Business Combination or to redeem 100 % of the public shares if the Company has not consummated an initial
Business Combination within the Completion Window or (B) with respect to any other material provisions relating to shareholders’
rights or pre-initial Business Combination activity; (iii) waive their rights to liquidating distributions from the Trust Account with
respect to their founder shares if the Company fails to complete the initial Business Combination within the Completion Window, although
they will be entitled to liquidating distributions from the Trust Account with respect to any public shares they hold if the Company
fails to complete the initial Business Combination within the Completion Window and to liquidating distributions from assets outside
the Trust Account; and (iv) vote any founder shares held by them and any public shares purchased during or after the Initial Public Offering
(including in open market and privately negotiated transactions) in favor of the initial Business Combination.
Pursuant to the Securities Purchase Agreement, on May 27, 2025, the
Company entered into an Assignment and Assumption Agreement with the Sponsor, the Original Sponsor and the Company’s directors and
executive officers, pursuant to which the Original Sponsor assigned to the Sponsor, and the Sponsor assumed, all of Original Sponsor’s
rights, title and interests under the Letter Agreement, and the Sponsor agreed to be bound by all terms, conditions, and covenants and
be entitled to all the terms and provisions therein. The Company also entered into an Assignment and Assumption Agreement with the Sponsor
and the Original Sponsor, pursuant to which the Original Sponsor assigned to the Sponsor, and the Sponsor assumed, all of Original Sponsor’s
rights, title and interests under the Registration Rights Agreement, dated as of July 31, 2024, by and among the Company, Original Sponsor
and Cantor Fitzgerald & Co., pursuant to which the Sponsor agreed to be bound by all terms, conditions, and covenants and be entitled
to all the terms and provisions therein.
NOTE 5. RELATED PARTY TRANSACTIONS
Founder Shares
On March 15, 2024, the Original Sponsor made
a capital contribution of $ 25,000 , or approximately $ 0.004 per share, to cover certain of the Company’s expenses, for which the
Company issued 7,187,500 founders shares to the Original Sponsor. As the underwriters’ over-allotment was exercised in full as
part of the Initial Public Offering, none of the founder shares are subject to forfeiture.
The Company’s initial shareholders have
agreed not to transfer, assign or sell any of their founder shares and any Class A ordinary shares issued upon conversion thereof until
the earlier to occur of (i) one year after the completion of the initial Business Combination or (ii) the date on which the Company completes
a liquidation, merger, share exchange or other similar transaction after the initial Business Combination that results in all of the
Company’s shareholders having the right to exchange their Class A ordinary shares for cash, securities or other property. Any permitted
transferees will be subject to the same restrictions and other agreements of the Company’s initial shareholders with respect to
any founder shares (the “Lock-up”). Notwithstanding the foregoing, if (1) the closing price of the Class A ordinary shares
equals or exceeds $ 12.00 per share (as adjusted for share subdivisions, share capitalizations, share consolidations, reorganizations,
recapitalizations and the like) for any 20 trading days within any 30 -trading day period commencing at least 150 days after the initial
Business Combination or (2) if the Company consummates a transaction after the initial Business Combination which results in the Company’s
shareholders having the right to exchange their shares for cash, securities or other property, the founder shares will be released from
the Lock-up.
On May 23, 2025, the Company entered into the
Securities Purchase Agreement with the Original Sponsor and the Sponsor, pursuant to which the Original Sponsor agreed to sell, and the
Sponsor agreed to purchase, 7,187,500 Class B ordinary shares, par value $ 0.0001 per share, and 5,043,750 Private Placement Warrants
of the Company owned by the Original Sponsor for an aggregate purchase price of $ 6,467,500 . The transactions contemplated by the Agreement
were consummated on May 27, 2025. At the Closing, the Original Sponsor delivered to the Sponsor an assignment of the Transferred Sponsor
SPAC Securities against payment of the Closing Cash Purchase Price.
14
M3-BRIGADE ACQUISITION V CORP.
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
Convertible Promissory Note — Related Party
The Original Sponsor had agreed to loan the Company
an aggregate of up to $ 300,000 to be used for a portion of the expenses of the Initial Public Offering. The loan was non-interest bearing,
unsecured and due on demand. As of the Initial Public Offering, the loan was repaid and was no longer available to be drawn upon.
On June 16, 2025, the Company issued a promissory
note (the “Note”) to the Sponsor, pursuant to which the Company can borrow up to an aggregate principal amount of $ 2,500,000
from the Sponsor. The Note bears no interest and is payable in full upon the consummation of the Company’s initial business combination
(the “Maturity Date”). A failure to pay the principal on the Maturity Date shall be deemed an event of default, in which case
the Note may be accelerated. Upon consummation of a Business Combination, Sponsor shall have the option, but not the obligation, to convert
up to $ 1,500,000 of the outstanding unpaid principal balance under this Note, into Private Placement Warrants at the purchase price of
$ 1.00 per Private Placement Warrant, each such Private Placement Warrant exercisable to purchase one Class A ordinary share of the Company
at $ 11.50 per share, subject to adjustment. If the Company does not consummate an initial business combination, the Note will be repaid
solely to the extent the Company has funds available outside its trust account established in connection with the Company’s initial
public offering. On June 18, 2025, the Company borrowed $ 500,000 under the Note. The proceeds of the Note will be used to provide the
Company with general working capital. As of June 30, 2025 and December 31, 2024, there were $ 500,000 and $0 , respectively, outstanding
under the Note.
The Company accounts for the Note in accordance with ASC 470 and has
determined that the embedded derivative within the Note does not require bifurcation. The Note was issued in a related-party transaction
that was not conducted at arm’s length. Accordingly, the Note is measured at the amount of cash proceeds received from the holder.
Related Party Loans
In order to finance transaction costs in connection with a Business
Combination, the Sponsor or an affiliate of the Sponsor or certain of the Company’s officers and directors may, but are not obligated
to, loan the Company funds as may be required (the “Working Capital Loans”). If the Company completes a Business Combination,
the Company would repay the Working Capital Loans. In the event that a Business Combination does not close, the Company may use a portion
of the working capital held outside the Trust Account to repay the Working Capital Loans but no proceeds from the Trust Account would
be used to repay the Working Capital Loans. Up to $ 1,500,000 of such Working Capital Loans, which would include any potential borrowings under the Note, may be convertible into private placement warrants
of the post Business Combination entity at a price of $ 1.00 per warrant at the option of the lender. The warrants would be identical to
the Private Placement Warrants.
Advance from Related Party
The Original Sponsor has advanced the Company
$ 280,545 to be used for expenses related to the Initial Public Offering. Subsequently, the Original Sponsor advanced an additional $ 98,212
and $ 51,898 to the Company as of December 31, 2024 and during the three months ended June 30, 2025, respectively. On April 4, 2025, the
Company repaid the Original Sponsor $ 378,757 of these outstanding advances. As of June 30, 2025 and December 31, 2024, the Company had
$0 and $ 378,757 in advances from related party, respectively.
Independent Directors Compensation
On June 26, 2025, the Company adopted a Non-Employee Director Compensation
Plan to attract and retain highly qualified individuals to serve as non-employee directors. Effective October 1, 2025, the Company will
compensate its independent directors through cash payments for their service on the Board of Directors. For the three and six months ended
June 30, 2025, and 2024, the Company recognized approximately $ 46,000 and $ 0 , respectively, in director compensation expense within its
unaudited condensed statements of operations. The related accrued compensation, included in accrued expenses on the condensed balance
sheets, was approximately $ 46,000 and $ 0 as of June 30, 2025, and December 31, 2024, respectively.
NOTE 6. COMMITMENTS AND CONTINGENCIES
Registration Rights
The holders of the founder shares, Private Placement
Warrants and the Class A ordinary shares underlying such Private Placement Warrants and warrants that may be issued upon conversion
of the Working Capital Loans have registration rights to require the Company to register a sale of any of the Company’s securities
held by them and any other securities of the Company acquired by them prior to the consummation of the initial Business Combination.
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 “piggyback” registration rights with respect to registration statements
filed subsequent to the completion of the initial Business Combination. The Company will bear the expenses incurred in connection with
the filing of any such registration statements.
15
M3-BRIGADE ACQUISITION V CORP.
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
Underwriters’ Agreement
The underwriters had a 45 -day option from the
date of the Initial Public Offering to purchase up to an additional 3,750,000 units to cover over-allotments, if any. On August
1, 2024, the underwriters elected to fully exercise the over-allotment option to purchase the additional 3,750,000 Units at a price of
$ 10.00 per Unit.
The underwriters were entitled to a cash underwriting
discount of $ 5,000,000 ( 2.0 % of the gross proceeds of the Units offered in the Initial Public Offering, excluding any proceeds from Units
sold pursuant to the underwriters’ over-allotment option), which was paid upon the closing of the Initial Public Offering. Additionally,
the underwriters are entitled to a deferred underwriting discount of 4.40 % of the gross proceeds of the Initial Public Offering held
in the Trust Account other than those sold pursuant to the underwriters’ over-allotment option and 6.40 % of the gross proceeds
sold pursuant to the underwriters’ over-allotment option, or $ 13,400,000 in the aggregate, payable upon the completion of the Company’s
initial Business Combination subject to the terms of the underwriting agreement.
Risks and Uncertainties
The United States and global markets are experiencing
volatility and disruption following the geopolitical instability resulting from the ongoing Russia-Ukraine and Israel-Hamas conflicts,
as well as the changes in the economic and strategic policies of the United States. Although the length and impact of these circumstances
are highly unpredictable, they could lead to market disruptions, including significant volatility in commodity prices, import costs,
credit and capital markets, as well as supply chain interruptions and increased cyberattacks against U.S. companies. Additionally, any
new sanctions or economic policies could adversely affect the global economy and financial markets and lead to instability and lack of
liquidity in capital markets.
Any of the above-mentioned factors, or any other
negative impact on the global economy, capital markets or other geopolitical conditions resulting from these circumstances and subsequent
sanctions or other actions, could adversely affect the Company’s search for an initial Business Combination and any target business
with which the Company may ultimately consummate an initial Business Combination.
NOTE 7. SHAREHOLDERS’ DEFICIT
Preferred Shares — The
Company is authorized to issue a total of 1,000,000 preferred shares at par value of $ 0.0001 each. At June 30, 2025 and December 31,
2024, there were no preferred shares issued or outstanding.
Class A Ordinary Shares — The
Company is authorized to issue a total of 200,000,000 Class A ordinary shares at par value of $ 0.0001 each. At June 30, 2025 and
December 31, 2024, there were no Class A ordinary shares issued or outstanding, excluding 28,750,000 Class A ordinary shares subject
to possible redemption.
Class B Ordinary Shares — The
Company is authorized to issue a total of 20,000,000 Class B ordinary shares at par value of $ 0.0001 each. As of June 30, 2025 and
December 31, 2024, there were 7,187,500 Class B ordinary shares issued and outstanding. The founder shares included an aggregate
of up to 937,500 shares subject to forfeiture if the over-allotment option was not exercised by the underwriters in full. On August 1,
2024, the underwriters exercised their over-allotment option in full as part of the closing of the Initial Public Offering. As such,
the 937,500 founder shares were no longer subject to forfeiture.
The founder shares will automatically convert
into Class A ordinary shares in connection with the consummation of the initial Business Combination or earlier at the option of
the holder on a one-for-one basis, subject to adjustment for share subdivisions, share capitalizations, share consolidations, reorganizations,
recapitalizations and the like, and subject to further adjustment as provided herein. In the case that additional Class A ordinary
shares or equity-linked securities are issued or deemed issued in connection with the initial Business Combination, the number of Class A
ordinary shares issuable upon conversion of all founder shares will equal, in the aggregate, 20 % of the total number of Class A
ordinary shares outstanding after such conversion (after giving effect to any redemptions of Class A ordinary shares by public shareholders),
including the total number of Class A ordinary shares issued, or deemed issued or issuable upon conversion or exercise of any equity-linked
securities or rights issued or deemed issued, by the Company in connection with or in relation to the consummation of the initial Business
Combination, excluding any Class A ordinary shares or equity-linked securities exercisable for or convertible into Class A
ordinary shares issued, or to be issued, to any seller in the initial Business Combination and any Private Placement Warrants issued
to the Sponsor, officers or directors upon conversion of the Working Capital Loans; provided that such conversion of founder shares will
never occur on a less than one-for-one basis.
Holders of record of the Company’s Class A
ordinary shares and Class B ordinary shares are entitled to one vote for each share held on all matters to be voted on by shareholders.
16
M3-BRIGADE ACQUISITION V CORP.
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
NOTE 8. FAIR VALUE MEASUREMENTS
The fair value of the Company’s financial
assets and liabilities reflects management’s estimate of amounts that the Company would have received in connection with the sale
of the assets or paid in connection with the transfer of the liabilities in an orderly transaction between market participants at the
measurement date. In connection with measuring the fair value of its assets and liabilities, the Company seeks to maximize the use of
observable inputs (market data obtained from independent sources) and to minimize the use of unobservable inputs (internal assumptions
about how market participants would price assets and liabilities). The following fair value hierarchy is used to classify assets and
liabilities based on the observable inputs and unobservable inputs used in order to value the assets and liabilities:
Level 1:
Quoted
prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions
for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis.
Level 2:
Observable
inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities
and quoted prices for identical assets or liabilities in markets that are not active.
Level 3:
Unobservable
inputs based on assessment of the assumptions that market participants would use in pricing the asset or liability.
The following tables present information about
the Company’s assets and liabilities that are measured at fair value on a recurring basis as of June 30, 2025 and December 31,
2024 and indicate the fair value hierarchy of the valuation techniques that the Company utilized to determine such fair value. There
were no transfers between levels of fair value hierarchy during the periods ended December 31, 2024 and June 30, 2025.
June 30, 2025
Quoted
Prices in
Significant
Other
Significant
Other
Active
Markets
Observable
Inputs
Unobservable
Inputs
Description
(Level 1)
(Level 2)
(Level 3)
Assets:
Investments held in Trust Account - U.S. Treasury Securities
$ 300,806,115
$ —
$ —
December 31, 2024
Quoted
Prices in
Significant
Other
Significant
Other
Active
Markets
Observable
Inputs
Unobservable
Inputs
Description
(Level 1)
(Level 2)
(Level 3)
Assets:
Investments held in Trust Account - U.S. Treasury Securities
$ 294,617,243
$ —
$ —
NOTE 9. SEGMENT INFORMATION
ASC Topic 280, “Segment Reporting,”
establishes standards for companies to report in their 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 , 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 reporting segment.
17
M3-BRIGADE ACQUISITION V CORP.
NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2025
(Unaudited)
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 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:
Three Months
Ended
June 30,
2025
Three Months
Ended
June 30,
2024
Six Months
Ended
June 30,
2025
For the Period from March 12, 2024 (Inception) Through
June 30,
2024
General and administrative costs
$ 873,724
$ 33,600
$ 1,045,584
$ 49,474
Interest earned on investments held in Trust Account
$ 3,103,744
$ —
$ 6,188,872
$ —
June 30,
2025
December 31,
2024
Cash
$ 799,996
$ 821,188
Investments held in Trust Account
$ 300,806,115
$ 294,617,243
The CODM reviews interest earned on investments
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. General and administrative costs are reviewed and monitored by the
CODM to manage and forecast cash to ensure enough capital is available to complete a business combination within the business combination
period. The CODM also reviews general and administrative costs to manage, maintain and enforce all contractual agreements to ensure costs
are aligned with all agreements and budget. General and administrative costs, as reported on the statement of operations, are the significant
segment expenses provided to the CODM on a regular basis. All other segment items included in net income or loss are reported on the statement
of operations and described within their respective disclosures.
The accounting policies used to measure the profit
and loss of the segment are the same as those described in the summary of significant accounting policies.
NOTE 10. SUBSEQUENT EVENTS
The Company evaluated subsequent events and transactions
that occurred after the condensed balance sheet date up to the date that the unaudited condensed financial statements were issued. Based
upon this review, other than the below, the Company did not identify any subsequent events that would have required adjustment or disclosure
in the unaudited condensed financial statements.
On July 7, 2025, the Company, ReserveOne, Inc.,
a Delaware corporation (“ReserveOne”), ReserveOne Holdings, Inc., a Delaware corporation and wholly-owned subsidiary of ReserveOne
(“Pubco”), R1 SPAC Merger Sub, Inc., a Delaware corporation and a wholly-owned subsidiary of Pubco (“SPAC Merger Sub”),
and R1 Company Merger Sub, Inc., a Delaware corporation and a wholly-owned subsidiary of Pubco (“Company Merger Sub” and,
together with the SPAC Merger Sub, the “Merger Subs”), entered into a business combination agreement (the “Business
Combination Agreement”).
As a result of the transactions contemplated
by the Business Combination Agreement, the Company will be de-registered in the Cayman Islands and register by way of continuation to
the State of Delaware and domesticate as a Delaware corporation (the “Domestication”).
Following the Domestication, SPAC Merger Sub
will merge with and into the Company (the “SPAC Merger”), with the Company continuing as the surviving entity (the “SPAC
Surviving Subsidiary”), and as a result of which the Company will be a wholly-owned subsidiary of Pubco. Promptly following the
SPAC Merger, Company Merger Sub will merge with and into ReserveOne (the “Company Merger” and, together with the SPAC Merger,
the “Mergers”), with ReserveOne continuing as the surviving company (the “Company Surviving Subsidiary”), and
as a result of which ReserveOne will be a wholly-owned subsidiary of Pubco.
As a result of the Mergers, Pubco will become
a publicly traded company, all upon the terms and subject to the conditions set forth in the Business Combination Agreement and in accordance
with applicable laws.
The shares of Pubco Class A common stock, par
value $ 0.0001 per share, will be listed for trading and will be freely transferable, subject to the transfer restrictions set forth in
the Sponsor Support Agreement and the Lock-Up Agreement and any restrictions pursuant to applicable laws. The shares of Pubco Class B
common stock, par value $ 0.0001 per share, will not be listed or freely transferable.
The Closing is expected to occur in the fourth
quarter of 2025, subject to the satisfaction of certain customary closing conditions.
On July 16, 2025, the Company and the Sponsor
entered into the First Amendment to the Note (the “Note Amendment”), solely to correct a scrivener’s error regarding
the Sponsor’s option to convert up to $ 1,500,000 of the outstanding unpaid principal balance under the Note into Private Placement
Warrants at a purchase price of $ 1.50 per Private Placement Warrant. Pursuant to the Note Amendment, the purchase price per Private Placement
Warrant was corrected to reflect a purchase price of $ 1.00 per Private Placement Warrant upon conversion under the Note. All other terms
of the Note remain unchanged.
18
Item 2. Management’s Discussion and
Analysis of Financial Condition and Results of Operations
References in this report (the “Quarterly
Report”) to “we,” “us” or the “Company” refer to M3-Brigade Acquisition V Corp. References
to our “management” or our “management team” refer to our officers and directors, and references to the “Original
Sponsor” refer to M3-Brigade Sponsor V LLC and “Sponsor” refer to M17 Sponsor, LLC. The following discussion and analysis
of the Company’s financial condition and results of operations should be read in conjunction with the unaudited condensed financial
statements and the notes thereto contained elsewhere in 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 completion of the Proposed Business Combination
(as defined below), the Company’s financial position, business strategy and the plans and objectives of management for future operations,
are forward-looking statements. Words such as “expect,” “believe,” “anticipate,” “intend,”
“estimate,” “seek” and variations 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, including that the conditions of the Business Combination
are not satisfied. For information identifying important factors that could cause actual results to differ materially from those anticipated
in the forward-looking statements, please refer to the Risk Factors section of the Company’s final prospectus for its Initial Public
Offering filed with the U.S. Securities and Exchange Commission (the “SEC”). 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 on March 12, 2024 formed for the purpose of effecting a merger, share exchange, asset acquisition, share purchase,
reorganization or other similar Business Combination with one or more businesses. We intend to effectuate our Business Combination using
cash derived from the proceeds of the Initial Public Offering and the sale of the Private Placement Warrants, our shares, debt or a combination
of cash, shares and debt.
We expect to continue to incur significant costs
in the pursuit of our acquisition plans. We cannot assure you that our plans to complete a Business Combination will be successful.
Recent Developments
Business Combination Agreement
On July 7, 2025, the Company, ReserveOne, Inc.,
a Delaware corporation (“ReserveOne”), ReserveOne Holdings, Inc., a Delaware corporation and wholly-owned subsidiary of ReserveOne
(“Pubco”), R1 SPAC Merger Sub, Inc., a Delaware corporation and a wholly-owned subsidiary of Pubco (“SPAC Merger Sub”),
and R1 Company Merger Sub, Inc., a Delaware corporation and a wholly-owned subsidiary of Pubco (“Company Merger Sub” and,
together with the SPAC Merger Sub, the “Merger Subs”), entered into a business combination agreement (the “Business
Combination Agreement”).
As a result of the transactions contemplated
by the Business Combination Agreement, the Company will be de-registered in the Cayman Islands and register by way of continuation to
the State of Delaware and domesticate as a Delaware corporation (the “Domestication”).
As a result of the Domestication, (i) each Class
A ordinary share of the Company issued and outstanding immediately prior to the Domestication will convert into one share of Class A-1
common stock of the Company, par value $0.0001 per share (the “Company Class A-1 Common Shares”); (ii) each Class B ordinary
share of the Company will convert into one share of Class A-2 common stock of the Company, par value $0.0001 per share (the “Company
Class A-2 Common Shares”); and (iii) each Company warrant to purchase a Class A ordinary shares of the Company, issued and outstanding
immediately prior to the Domestication will convert into a warrant to purchase one Company Class A-1 Common Share at an exercise price
of $11.50 (the “Company Warrants”).
19
Following the Domestication, (i) SPAC Merger
Sub will merge with and into the Company, with the Company continuing as the surviving entity, and as a result of which the Company will
be a wholly-owned subsidiary of Pubco. In connection with the consummation of the SPAC Merger, (a) each issued and outstanding Company
Class A-1 Common Share will be automatically canceled and extinguished and converted into and thereafter represent the right to receive
one share of Pubco Class A common stock, par value $0.0001 per share, following which, all Company Class A-1 Common Shares will cease
to be outstanding and will automatically be canceled and will cease to exist, (b) each issued and outstanding Company Class A-2 Common
Share will be automatically canceled and extinguished and converted into and thereafter represent the right to receive one share of Pubco
Class B common stock, par value $0.0001 per share, following which, all Company Class A-2 Common Shares will cease to be outstanding
and will automatically be canceled and will cease to exist, and (c) each issued and outstanding Company Warrant will be automatically
converted into a Pubco Warrant. Following the Closing, each share of Pubco Class B common stock will be entitled to ten votes per share
while each share of Pubco Class A common stock will be entitled to one vote per share, in each case, on each matter submitted for a vote
of Pubco’s shareholders.
Promptly following the SPAC Merger, Company Merger
Sub will merge with and into ReserveOne, with ReserveOne continuing as the surviving company, and as a result of which ReserveOne will
be a wholly-owned subsidiary of Pubco. In connection with the consummation of the Company Merger, (i) each issued and outstanding ReserveOne
Common Share will be automatically cancelled and extinguished and converted into the right to receive a number of shares of Pubco Class
A common stock, following which, all ReserveOne Common Shares will cease to be outstanding and will automatically be canceled and will
cease to exist and (ii) each ReserveOne Warrant, if any, will be automatically converted into one Pubco Warrant.
As a result of the Mergers, SPAC Surviving Subsidiary
and Company Surviving Subsidiary will become wholly owned subsidiaries of Pubco, and Pubco will become a publicly traded company, all
upon the terms and subject to the conditions set forth in the Business Combination Agreement and in accordance with applicable laws.
The shares of Pubco Class A common stock will
be listed for trading and will be freely transferable, subject to the transfer restrictions set forth in the Sponsor Support Agreement
and the Lock-Up Agreement and any restrictions pursuant to applicable laws. The shares of Pubco Class B common stock will not be listed
or freely transferable.
The Closing is expected to occur in the fourth
quarter of 2025, subject to the satisfaction of certain customary closing conditions set forth below.
Sponsor Earnout Shares
The Sponsor has agreed that, effective upon the
Closing, a portion of the shares of Class B common stock received by the Sponsor in the Mergers will be subject to forfeiture, unless
applicable vesting conditions are satisfied prior to the five-year anniversary of the Closing.
Representations and Warranties
The Business Combination Agreement contains customary
representations and warranties of the parties, which will not survive the Closing. Many of the representations and warranties are qualified
by materiality or Material Adverse Effect. “Material Adverse Effect” as used in the Business Combination Agreement means
with respect to the Company or ReserveOne, any event, occurrence, change or effect that individually or in the aggregate, has had, or
would reasonably be expected to have, a material adverse effect on (i) the business, results of operations, or financial condition of
the Company or ReserveOne, as the case may be, and its subsidiaries, taken as a whole, or (ii) the ability of the Company or ReserveOne,
as the case may be, or any of its subsidiaries to consummate the Transactions, in each case subject to certain customary exceptions.
Certain of the representations are subject to specified exceptions and qualifications contained in the Business Combination Agreement
or in information provided pursuant to certain disclosure schedules to the Business Combination Agreement.
Covenants
The Business Combination Agreement also contains
pre-closing covenants of the parties, including, among other things, obligations of the parties to operate their respective businesses
in the ordinary course consistent with past practice, and to refrain from taking certain specified actions without the prior written
consent of certain other parties, in each case, subject to certain exceptions and qualifications. Additionally, the parties have agreed
not to solicit, negotiate or enter into competing transactions, as further provided in the Business Combination Agreement. The covenants
do not survive the Closing (other than those that are to be performed after the Closing).
The Business Combination Agreement also contains
obligations of certain of the parties to use their reasonable best efforts to consummate the Transactions contemplated by the Business
Combination Agreement. This includes, among other things, certain obligations of the Company and Pubco with regards to carrying out the
PIPE Investments (as defined below) in connection with the Closing. The Company and Pubco are each obligated to use reasonable best efforts
to consummate the transactions contemplated by the Convertible Notes Subscription Agreements and the Equity PIPE Subscription Agreements
(each as defined below), respectively.
The Company and Pubco agreed, as promptly as
practicable after the execution of the Business Combination Agreement, to prepare and file with the U.S. Securities and Exchange Commission
(the “SEC”), a registration statement on Form S-4 (as amended or supplemented from time to time, the “Registration
Statement”) in connection with the registration under the Securities Act of 1933, as amended (the “Securities Act”)
of the issuance of the shares of Pubco Class A common stock to the Company’s shareholders, and containing a proxy statement/prospectus
for the purpose of soliciting proxies from the Company’s shareholders to approve (the “SPAC Shareholder Approval”),
at an extraordinary general meeting of the Company’s shareholders (the “SPAC Shareholder Meeting”), the Business Combination
Agreement, the Transactions and related matters and providing the Company’s shareholders an opportunity, in accordance with its
organizational documents and initial public offering prospectus, to have their Company Class A Ordinary Shares redeemed.
20
Conditions to the Parties’ Obligations
to Consummate the Merger
Under the Business Combination Agreement, the
obligations of the parties to consummate (or cause to be consummated) the Transactions are subject to a number of customary conditions
for special purpose acquisition companies, including, among others, the following: (i) the approval by the Company’s shareholders
of the Business Combination Agreement and the Transactions, including the Merger; (ii) the consummation of the Transactions not being
prohibited by applicable laws; (iii) effectiveness of the Registration Statement; (iv) the shares of Pubco Class A common stock having
been approved for listing on Nasdaq; and (v) the sum of (A) the aggregate cash proceeds actually received from the Trust Account (after
giving effect to any redemptions by the Company’s shareholders), and (B) the Equity PIPE Gross Proceeds actually received by the
Company, being not less than $500 million, net of all Unpaid Expenses.
The obligations of the Company to consummate
(or cause to be consummated) the Transactions are also subject to, among other things (i) the representations and warranties of the ReserveOne,
Pubco, SPAC Merger Sub and Company Merger Sub being true and correct, subject to the applicable materiality standards contained in the
Business Combination Agreement, (ii) material compliance by the ReserveOne, Pubco, SPAC Merger Sub and Company Merger Sub with their
respective pre-closing covenants, (iii) no occurrence of a Material Adverse Effect with respect to the ReserveOne or Pubco, and (iv)
completion of the Domestication.
Termination Rights
The Business Combination Agreement contains certain
termination rights, including, among others, the following: (i) upon the mutual written consent of the Company and ReserveOne, (ii) by
the Company in connection with a breach of a representation, warranty, covenant or other agreement by ReserveOne, if the breach cannot
be cured and would result in the failure of the related condition to Closing, (iii) by ReserveOne in connection with a breach of a representation,
warranty, covenant or other agreement by the Company, if the breach cannot be cured and would result in the failure of the related condition
to Closing, (iv) by either the Company or ReserveOne if the Transactions have not been consummated on or prior to March 31, 2026, (v)
by either the Company or ReserveOne if any Governmental Entity issues an Order or takes any other action prohibiting the Transactions
and such Order is final and nonappealable, or (vi) by either the Company or ReserveOne if the SPAC Shareholder Meeting is held and SPAC
Shareholder Approval is not received.
If the Business Combination Agreement is validly
terminated, none of the parties to the Business Combination Agreement will have any liability or any further obligation under the Business
Combination Agreement other than customary confidentiality obligations, except in the case of Willful Breach or Fraud (each as defined
in the Business Combination Agreement).
Administrative Services Agreement
Prior to the consummation of the Transactions,
an affiliate of the Sponsor (the “Sponsor Affiliate”) and Pubco intend to enter into an administrative services agreement
in a form to be agreed to by such Sponsor Affiliate and Pubco, pursuant to which, among other things, such Sponsor Affiliate will provide
certain back-office and administrative services to Pubco following consummation of the Transactions.
Lock-Up Agreement
Within two business days of the Registration
Statement being declared effective, CC MI7 SPV, LLC, the parent company of the Sponsor (the “Sponsor Parent”) and MI7 Founders,
LLC (the “MI7 Holder”) will enter into a Lock-Up Agreement (the “Lock-Up Agreement”) with Pubco, pursuant to
which the Sponsor Parent and the MI7 Holder will agree that all shares of Pubco Class A common stock and Pubco private placement warrants
received by the Sponsor Parent and the MI7 Holder in connection with the Transactions, but excluding any shares of Pubco Class A common
stock, Pubco Warrants or shares of Pubco Class A common stock underlying such Pubco Warrants that are issued to the MI7 Holder in the
Equity PIPE, will be locked-up and subject to transfer restrictions, as described below, subject to certain exceptions. The shares of
Pubco Class A common stock held by the Sponsor Parent and the MI7 Holder will be locked up until the earlier of (A) one year after the
closing of the initial Business combination and (B) after the consummation of the initial Business Combination, (x) if the closing price
of Pubco Class A common stock equals or exceeds $12.00 per share (as adjusted for share splits, share capitalizations, reorganizations,
recapitalizations and the like) for any 20 trading days within any 30-trading day period commencing at least 150 days after the Closing
or (y) the date on which Pubco consummates a liquidation, merger, amalgamation, capital stock exchange, reorganization or other similar
transaction that results in all of Pubco’s shareholders having the right to exchange their shares of Pubco common stock for cash,
securities or other property. The Pubco Warrants (or any shares of Pubco Class A common stock underlying the Pubco Warrants) held by
the Sponsor Parent and the MI7 Holder will be locked-up and subject to transfer restrictions until 30 days after the completion of a
Business Combination.
21
Amended and Restated Registration Rights Agreement
Concurrently with the consummation of the transactions
contemplated by the Business Combination Agreement, the Company, Pubco, the Sponsor, the Sponsor Parent and the MI7 Holder will enter
into a registration rights agreement that will amend and restate the current registration rights agreement entered into at the time of
the Company’s initial public offering between the Company and the Original Sponsor (the “Amended and Restated Registration
Rights Agreement”), pursuant to which Pubco will (i) assume the registration obligations of the Company under such registration
rights agreement and (ii) provide registration rights with respect to the resale of the Registrable Securities (as defined the Amended
and Restated Registration Rights Agreement) held by the Sponsor, the Sponsor Parent and the MI7 Holder.
Sponsor Support Agreement
In connection with the execution of the Business
Combination Agreement, on July 7, 2025, the Sponsor entered into the Sponsor Support Agreement with the Company, ReserveOne and Pubco,
pursuant to which the Sponsor has agreed to, among other things, (i) vote all its shares of the Company, whether currently owned or acquired
prior to the Closing, (a) in favor of the Business Combination Agreement and the Transaction Proposals, (b) against any Acquisition Proposal
or Alterative Transaction, (c) against any merger, consolidation, combination, sale of substantial assets, reorganization, recapitalization,
dissolution, liquidation or winding up of or by the Company (other than the Transaction Proposals); (d) against any change in the business
of the Company, and (e) against any proposal, action or agreement involving the Company that would or would reasonably be expected to
frustrate or impede the consummation of the Business Combination Agreement and the Transactions contemplated therein; (ii) fully comply
with, and perform all of its assumed obligations, covenants and agreements set forth in the Letter Agreement, including not transferring
(a) any of its Class B ordinary shares or Class A ordinary shares, shares of Pubco Class A common stock or shares of Pubco Class B common
stock issued upon conversion of such Class B ordinary shares or Class A ordinary shares until the earlier of (x) one year after the consummation
of the Business Combination Agreement and the Transactions, (y) following the consummation of the Business Combination Agreement, the
date after which the closing price of the shares of Pubco Class A common stock equals or exceeds $12.00 per share (as adjusted for share
splits, share capitalizations, reorganizations, recapitalizations and the like) for any 20 trading days within any 30-trading day period
commencing at least 150 days after the consummation of the Company’s Business Combination Agreement and the Transactions, or (z)
the date on which Pubco completes a liquidation, merger, amalgamation, capital stock exchange, reorganization or other similar transaction
that results in all of the Pubco’s shareholders having the right to exchange their shares of Pubco Class A common stock for cash,
securities or other property, or (b) any of its private placement warrants (including any shares underlying such warrants) until 30 days
following the consummation of the Business Combination Agreement and the Transactions, subject, in each case, to certain customary exceptions.
Equity PIPE Subscription Agreement
Contemporaneously with the execution of the Business
Combination Agreement, on July 7, 2025, certain investors (the “Equity PIPE Investors”) entered into subscription agreements
(collectively, the “Equity PIPE Subscription Agreements”) with ReserveOne, Pubco, and solely with respect to Section 8(u)
thereof, the Company, pursuant to which the Equity PIPE Investors agreed to purchase up to an aggregate of $500,000,000 of (a) either
(i) ReserveOne Common Shares or (ii) in the event the issuance of ReserveOne Common Shares would, in the opinion of the Company, ReserveOne
or Pubco on the advice of any of their respective legal counsel, adversely affect the treatment of the Transactions under Section 351
of the Internal Revenue Code of 1986 (the “Code”), shares Pubco Class A common stock (the “Equity PIPE Shares”)
and (b) either (i) ReserveOne Warrants or (ii) in the event the issuance of ReserveOne Warrants would, in the opinion of the Company,
ReserveOne or Pubco and on the advice of their respective legal counsel, adversely affect the treatment of the Transactions under Section
351 of the Internal Revenue Code of 1986, Pubco Warrants (“PIPE Warrants” and, together with the Equity PIPE Shares, the
“Equity PIPE Securities”) at an aggregate purchase price of $10.00, which $10.00 will entitle Equity PIPE Investors to one
Equity PIPE Share and one PIPE Warrant, in a private placement (the “Equity PIPE”). The PIPE Warrants (and the shares underlying
the PIPE Warrants, the “Warrant Shares”) will be issued pursuant to a Warrant Agreement by and among ReserveOne, Pubco and
Continental Stock Transfer & Trust Company, as warrant agent (the “Warrant Agreement”). The Equity PIPE Investors are
permitted, under the Equity PIPE Subscription Agreements, to satisfy their commitments thereunder if they hold Company Class A ordinary
shares that qualify as Non-Redeemed Shares (as defined in the PIPE Subscription Agreement), subject to certain conditions and restrictions
set forth in the Equity PIPE Subscription Agreements. The purchase price for the Equity PIPE Securities may be paid in either cash or
Bitcoin, at the sole election of each of the Equity PIPE Investors.
22
The closing of the Equity PIPE is contingent
upon the satisfaction of all closing conditions to consummate the Transactions and the Equity PIPE Investors’ consent to any amendments,
modifications or waivers to the terms of the Business Combination Agreement that would reasonably be expected to materially and adversely
affect the economic benefits of the Equity PIPE Investors, among other customary closing conditions.
Pursuant to the Equity PIPE Subscription Agreements,
the Company and Pubco have agreed to use commercially reasonable efforts to cause the Equity PIPE Securities and Warrant Shares to be
registered on the Registration Statement. To the extent that any Equity PIPE Securities and Warrant Shares are unable to be included
on the Registration Statement, Pubco has agreed to register and maintain the registration of the Equity PIPE Securities and Warrant Shares
by filing a resale registration statement with the SEC within 30 calendar days after the Closing (at Pubco’s sole cost and expense),
to register the resale of the Equity PIPE Securities and Warrant Shares. Pubco has agreed to use its commercially reasonable efforts
to have such resale registration statement declared effective as soon as practicable after the filing thereof, but no later than 60 calendar
days after the Closing, which may be extended an additional 30 calendar days depending on whether the SEC issues comments on the resale
registration statement.
Each Equity PIPE Subscription Agreement will
terminate and be void and of no further force and effect, subject to certain exceptions, upon the earliest to occur of (i) such date
and time as the Business Combination Agreement is terminated in accordance with its terms; (ii) the mutual written agreement of the respective
parties to terminate such agreement; or (iii) July 7, 2026.
Convertible Note Subscription Agreement
Contemporaneously with the execution of the Business
Combination Agreement, on July 7, 2025, certain investors entered into subscription agreements (the “Convertible Notes Subscription
Agreements” and such investors, the “Convertible Notes Investors”) with Pubco, and, solely with respect to Section
9(t) thereof, the Company, pursuant to which the Convertible Notes Investors have agreed to purchase up to $250,000,000 in aggregate
principal amount of Pubco’s 1.00% Convertible Senior Notes (the “Initial Convertible Notes” and such subscriptions,
including the purchase of any Option Convertible Notes (as defined below), the “Convertible Notes PIPE,” and together with
the Equity PIPE, the “PIPE Investments”), upon the terms and subject to the conditions set forth therein. In addition, for
a period of 30 days following the execution of the Convertible Notes Subscription Agreements, Pubco has granted the Convertible Notes
Investors an option to purchase additional convertible notes in an aggregate principal amount of up to $50 million, on a pro rata basis
based on such Convertible Notes Investor’s subscription for Initial Convertible Notes (the “Option Convertible Notes”
and, together with the Initial Convertible Notes, the “Convertible Notes”).
The net proceeds of the Convertible Notes PIPE
will be converted into Bitcoin.
The closing of the Convertible Notes PIPE is
contingent upon the satisfaction of all closing conditions to consummate the Transactions and the Convertible Notes Investors’
consent to any amendments, modifications or waivers to the terms of the Business Combination Agreement that are material and adverse
economically to the Convertible Notes Investors, among other customary closing conditions.
Results of Operations
We have neither engaged in any operations nor
generated any revenues to date. Our only activities from March 12, 2024 (inception) through June 30, 2025were organizational activities,
those necessary to prepare for the Initial Public Offering, described below, and identifying a target company for a Business Combination.
We do not expect to generate any operating revenues until after the completion of our Business Combination. We generate non-operating
income in the form of interest income on cash and marketable securities held in the Trust Account. We incur expenses as a result of being
a public company (for legal, financial reporting, accounting and auditing compliance), as well as for due diligence expenses.
For the three months ended June 30, 2025, we
had a net income of $2,184,293, which consists of $3,103,744 from interest earned on marketable securities held in Trust Account, offset
by $873,724 of general and administrative costs and compensation expense of $45,727.
For the six months ended June 30, 2025, we had
a net income of $5,097,561, which consists of $6,188,872 from interest earned on marketable securities held in Trust Account, offset
by $1,045,584 of general and administrative costs and compensation expense of $45,727.
For the three months ended June 30, 2024, we
had a net loss of $33,600, which consists of general and administrative costs.
For the period from March 12, 2024 (inception)
through June 30, 2024, we had net loss $49,474, which consisted of general and administrative costs.
23
Liquidity and Capital Resources
Until the consummation of the Initial Public Offering,
our only source of liquidity was an initial purchase of Class B ordinary shares, par value $0.0001 per share, by the Original Sponsor
and loans or advances from the Original Sponsor or another related party.
On August 2, 2024, we consummated the Initial
Public Offering of 28,750,000 Units at $10.00 per Units, which includes the full exercise by the underwriters of their over-allotment
option in the amount of 3,750,000 Units generating gross proceeds of $287,500,000. Simultaneously with the closing of the Initial Public
Offering, we consummated the sale of an aggregate of 8,337,500 Private Placement Warrants at a price of $1.00 per Private Placement Warrant,
in a private placement to the Original Sponsor and Cantor Fitzgerald & Co., the representative of the underwriters of the initial
Public Offering, generating gross proceeds of $8,337,500. On May 27, 2025, the Original Sponsor and Cantor Fitzgerald & Co. sold
their Private Placement Warrants to the Sponsor.
Following the Initial Public Offering, the full
exercise of the over-allotment option, and the sale of the Units, a total of $288,937,500 was placed in the Trust Account. We incurred
$19,406,996 of transaction costs, consisting of $5,000,000 of cash underwriting fees, $13,400,000 of deferred underwriting fees, and $1,006,996
of other offering costs.
On June 16, 2025, the Company issued the Note
to the Sponsor, pursuant to which the Company can borrow up to an aggregate principal amount of $2,500,000 from the Sponsor. The Note
bears no interest and is payable on the Maturity Date. A failure to pay the principal on the Maturity Date shall be deemed an event of
default, in which case the Note may be accelerated. If the Company does not consummate an initial business combination, the Note will
be repaid solely to the extent the Company has funds available outside its trust account established in connection with the Company’s
initial public offering. On June 18, 2025, the Company borrowed $500,000 under the Note. The proceeds of the Note will be used to provide
the Company with general working capital.
As of June 30, 2025, we had marketable securities
held in the Trust Account of $300,806,115. We may withdraw interest from the Trust Account to pay taxes, if any. We intend to use substantially
all of the funds held in the Trust Account, including any amounts representing interest earned on the Trust Account (less income taxes
payable), to complete our Business Combination. To the extent that our share capital or debt is used, in whole or in part, as consideration
to complete our Business Combination, the remaining proceeds held in the Trust Account will be used as working capital to finance the
operations of the target business or businesses, make other acquisitions and pursue our growth strategies.
As of June 30, 2025, we had cash of $799,996.
We intend to use the funds held outside the Trust Account primarily to identify and evaluate target businesses, perform business due
diligence on prospective target businesses, travel to and from the offices, plants or similar locations of prospective target businesses
or their representatives or owners, review corporate documents and material agreements of prospective target businesses, and structure,
negotiate and complete a Business Combination.
In order to fund working capital deficiencies
or finance transaction costs in connection with a Business Combination, the Sponsor, or certain of our officers and directors or their
affiliates may, but are not obligated to, loan us funds as may be required. If we complete a Business Combination, we would repay such
loaned amounts. In the event that a Business Combination does not close, we may use a portion of the working capital held outside the
Trust Account to repay such loaned amounts but no proceeds from our Trust Account would be used for such repayment. Up to $1,500,000
of such Working Capital Loans, which would include any potential borrowings under the Note, may be convertible into private placement
warrants of the post Business Combination entity at a price of $1.00 per warrant at the option of the lender. The warrants would be identical
to the Private Placement Warrants.
The Company does not believe it will need to raise additional funds, other than any potential borrowings under the Note, in order to meet
the expenditures required for operating its business. However, if the estimate of the costs of completing the transactions contemplated
by the agreement with respect to an initial Business Combination Agreement with ReserveOne and its affiliates are less than the actual
amount necessary to do so, the Company may have insufficient funds available to operate its business prior to the completion of the transactions
contemplated by the Business Combination Agreement.
Moreover, we may need to obtain additional financing either
to complete our Business Combination or because we become obligated to redeem a significant number of our Public Shares upon consummation
of our Business Combination, in which case we may issue additional securities or incur debt in connection with such Business Combination.
Off-Balance Sheet Arrangements
We have no obligations, assets or liabilities,
which would be considered off-balance sheet arrangements as of June 30, 2025. We do not participate in transactions that create relationships
with unconsolidated entities or financial partnerships, often referred to as variable interest entities, which would have been established
for the purpose of facilitating off-balance sheet arrangements. We have not entered into any off-balance sheet financing arrangements,
established any special purpose entities, guaranteed any debt or commitments of other entities, or purchased any non-financial assets.
Contractual obligations
We do not have any long-term debt, capital lease obligations, operating
lease obligations or long-term liabilities.
The underwriters had a 45-day option from the
date of the Initial Public Offering to purchase up to an additional 3,750,000 units to cover over-allotments, if any. Simultaneously
with the closing of the Initial Public Offering, the underwriters elected to fully exercise the over-allotment option to purchase the
additional 3,750,000 Units at a price of $10.00 per Unit.
24
Critical Accounting Policies
The preparation of unaudited condensed financial
statements and related disclosures in conformity with accounting principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets
and liabilities at the date of the unaudited condensed financial statements, and income and expenses during the periods reported. Actual
results could materially differ from those estimates. We have identified no critical accounting policies.
Recent Accounting Standards
In November 2023, the FASB issued ASU 2023-07, Segment
Reporting (Topic 280): Improvements to Reportable Segment Disclosures. The amendments in this ASU require disclosures,
on an annual and interim basis, of significant segment expenses that are regularly provided to the chief operating officer decision maker
(“CODM”), as well as the aggregate amount of other segment items included in the reported measure of segment profit or loss.
The ASU requires that a public entity disclose the title and position of the CODM and an explanation of how the CODM uses the
reported measure(s) of segment profit or loss in assessing segment performance and deciding how to allocate resources. Public entities
will be required to provide all annual disclosures currently required by Topic 280 in interim periods, and entities with a
single reportable segment are required to provide all the disclosures required by the amendments in this ASU and existing segment
disclosures in Topic 280. This ASU is effective for fiscal years beginning after December 15, 2023, and interim periods
within fiscal years beginning after December 15, 2024, with early adoption permitted. The Company adopted ASU 2023-07 at its inception.
Management does not believe that any recently
issued, but not yet effective, accounting standards, if currently adopted, would have a material effect on our unaudited condensed financial
statements.
Item 3. Quantitative and Qualitative Disclosures
About Market Risk
Not required for smaller reporting companies.
Item 4. Controls and Procedures
Evaluation of Disclosure 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 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.
As required by Rules 13a-15 and 15d-15 under
the Exchange Act, our Chief Executive Officer and Chief Financial Officer carried out an evaluation of the effectiveness of the design
and operation of our disclosure controls and procedures as of June 30, 2025. Based upon their evaluation, our Chief Executive Officer
and Chief Financial Officer concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under
the Exchange Act) were effective. Accordingly, management believes that the unaudited condensed financial statements included in
this Annual Report present fairly in all material respects our financial position, results of operations and cash flows for the period
presented.
Changes in Internal Control over Financial
Reporting
There was no change in our internal control over
financial reporting that occurred during the fiscal quarter of 2025 covered by this Quarter Report on Form 10-Q that has materially affected,
or is reasonably likely to materially affect, our internal control over financial reporting.
25
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
None
Item 1A. Risk Factors
Factors that could cause our actual results to
differ materially from those in this report include the risk factors described in our Annual Report on Form 10-K filed with the SEC on
March 28, 2025. In addition, the recent volatility and disruption resulting from recent changes and future in the economic and strategic
policies of the United States could lead to market disruptions, including significant volatility in commodity prices, import costs, credit
and capital markets, as well as supply chain interruptions. These disruptions could adversely affect the Company’s search for an
initial Business Combination and any target business with which the Company may ultimately consummate an initial Business Combination.
As of the date of this Report, there have been no material changes to the risk factors disclosed in our final prospectus for its Initial
Public Offering filed with the SEC, other than those described above.
Item 2. Unregistered Sales of Equity Securities
and Use of Proceeds.
There were no sales of unregistered securities
during the quarterly period covered by the Report. However, simultaneously with the closing of the Initial Public Offering and pursuant
to the Private Placement Units Purchase Agreement, we completed the sale of 8,337,500 Private Placement Warrants to the Original Sponsor
in the Private Placement at a purchase price of $1.00 per Private Placement Warrant, generating gross proceeds to us of $8,337,500. The
Private Placement Warrants (and underlying securities) are identical to the Public Warrants, except as otherwise disclosed in the
IPO Registration Statement. No underwriting discounts or commissions were paid with respect to such sale. The issuance of the Private
Placement Warrants was made pursuant to the exemption from registration contained in Section 4(a)(2) of the Securities Act. On
May 27, 2025, the Original Sponsor and Cantor Fitzgerald & Co. sold their Private Placement Warrants to the Sponsor.
On June 16, 2025, the Company issued the Note
to the Sponsor, pursuant to which the Company can borrow up to an aggregate principal amount of $2,500,000 from the Sponsor. The Note
bears no interest and is payable in full on the Maturity Date. A failure to pay the principal on the Maturity Date shall be deemed an
event of default, in which case the Note may be accelerated. If the Company does not consummate an initial business combination, the
Note will be repaid solely to the extent the Company has funds available outside its trust account established in connection with the
Company’s initial public offering. On June 18, 2025, the Company borrowed $500,000 under the Note. The issuance of the Note was
made pursuant to the exemption from registration contained in Section 4(a)(2) of the Securities Act.
Use of Proceeds
For a description of the use of the proceeds
generated in our Initial Public Offering, see Part II, Item 2 of our Quarterly Report on Form 10-Q for the quarterly period ended September
30, 2024, as filed with the SEC on November 13, 2024. There has been no material change in the planned use of proceeds from our Initial
Public Offering and the Private Placement as described in the IPO Registration Statement. The specific investments in our Trust Account
may change from time to time.
Purchases of Equity Securities by the Issuer
and Affiliated Purchasers
None.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
None .
26
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+
Business Combination Agreement, dated as of July 7, 2025, by and among the Company, ReserveOne, Pubco, SPAC Merger Sub and Company Merger Sub (incorporated by reference to Exhibit 2.1 to the Company’s Current Report on Form 8-K, filed with the SEC on July 8, 2025).
10.1
Securities Purchase Agreement, dated as of May 23, 2025, by and among the Company, the Original Sponsor and the Sponsor (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K, filed with the SEC on May 27, 2025).
10.2
Waiver, dated as of May 27, 2025, by and among the Company, the Original Sponsor, the Sponsor, Cantor Fitzgerald & Co. and the other parties thereto (incorporated by reference to Exhibit 10.2 of the Company’s Current Report on Form 8-K, filed with the SEC on May 27, 2025).
10.3
Assignment and Assumption Agreement, dated as of May 27, 2024, by and among the Company, the Original Sponsor and Cantor Fitzgerald & Co., and the other parties thereto (incorporated by reference to Exhibit 10.3 of the Company’s Current Report on Form 8-K, filed with the SEC on May 27, 2025).
10.4
Assignment and Assumption Agreement, dated as of May 27, 2025, by and among the Company, the Original Sponsor, the Sponsor and the other parties thereto (incorporated by reference to Exhibit 10.4 of the Company’s Current Report on Form 8-K, filed with the SEC on May 27, 2025).
10.5
Form of Indemnity Agreement (incorporated by reference to Exhibit 10.6 to the Company’s Registration Statement on Form S-1/A (File No. 333-279951), filed with the Securities and Exchange Commission on June 21, 2024).
10.6
Promissory Note, dated as of June 16, 2025, by and between the Company and the Sponsor (incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K, filed with the SEC on June 18, 2025).
10.7
First Amendment to Promissory Note, dated as of July 16, 2025, by and between the Company and the Sponsor (incorporated by reference to Exhibit 10.2 of the Company’s Current Report on Form 8-K, filed with the SEC on July 18, 2025).
10.8+
Sponsor Support Agreement, dated as of July 7, 2025, by and between the Company and the Sponsor (incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K, filed with the SEC on July 8, 2025).
10.9+
Form of Equity PIPE Subscription Agreement (incorporated by reference to Exhibit 10.3 of the Company’s Current Report on Form 8-K, filed with the SEC on July 8, 2025)
10.10+
Form of Convertible Notes Subscription Agreement (incorporated by reference to Exhibit 10.4 of the Company’s Current Report on Form 8-K, filed with the SEC on July 8, 2025)
31.1*
Certification of Principal Executive Officer Pursuant to Securities Exchange Act Rules 13a-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), 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.SCH*
Inline XBRL Taxonomy Extension
Schema Document.
101.CAL*
Inline XBRL Taxonomy Extension
Calculation Linkbase Document.
101.DEF*
Inline XBRL Taxonomy Extension
Definition Linkbase Document.
101.LAB*
Inline XBRL Taxonomy Extension
Label Linkbase Document.
101.PRE*
Inline XBRL Taxonomy Extension
Presentation Linkbase Document.
104*
Cover Page Interactive
Data File (formatted as Inline XBRL and contained in Exhibit 101).
*
Filed
herewith.
+
Certain
personally identifiable information has been omitted from this exhibit pursuant to Item 601(a)(6) of Regulation S-K.
27
SIGNATURES
In accordance with the requirements
of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
M3-BRIGADE ACQUISITION V CORP.
Date: August 14, 2025
By:
/s/ Robert Rivas Collins
Name:
Robert Rivas Collins
Title:
Chief Executive Officer
(Principal Executive Officer)
Date: August 14, 2025
By:
/s/ Eric Greenhaus
Name:
Eric Greenhaus
Title:
Chief Financial Officer
(Principal Financial and Accounting 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.