Item 1. Financial Statements
Item 1. Financial Statements
WINTERGREEN ACQUISITION
CORP.
CONDENSED CONSOLIDATED BALANCE SHEETS
As of March 31, 2026 (Unaudited) and
December 31, 2025
Currency expressed in United States dollars (“US$”),
except for number of shares
March 31,
2026
December 31,
2025
(Unaudited)
ASSETS
Current assets
Cash
$
1,179,430
$
1,324,992
Prepaid expenses
64,888
2,598
Total current assets
1,244,318
1,327,590
Non-current assets
Marketable securities
held in Trust Account
57,929,106
57,425,636
Total non-current assets
57,929,106
57,425,636
TOTAL
ASSETS
$
59,173,424
$
58,753,226
Liabilities, Ordinary shares
subject to possible redemption and Shareholders’ Equity
Current liabilities
Accounts payable and accrued expenses
$
62,671
$
44,178
Due to a related party
101,667
71,667
Total current liabilities
164,338
115,845
Total
Liabilities
164,338
115,845
Commitments and Contingencies (Note 7)
-
-
Ordinary shares subject
to possible redemption, $ 0.0001
par value, 500,000,000
shares authorized, 5,595,000
and 5,595,000 shares subject to possible redemption as of March 31, 2026 and December 31, 2025, respectively
55,357,018
53,323,049
Shareholders’ Equity:
Ordinary shares, $ 0.0001
par value, 500,000,000
shares authorized, 1,708,575
and 1,708,575
shares issued and outstanding as of March 31, 2026 and December 31, 2025, respectively
171
171
Additional paid-in capital
3,651,897
5,314,161
Accumulated deficit
-
-
Total
Shareholders’ Equity
3,652,068
5,314,332
TOTAL
LIABILITIES, ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION AND SHAREHOLDERS’ EQUITY
$
59,173,424
$
58,753,226
The accompanying notes are an integral part of these
unaudited condensed consolidated financial statements.
1
WINTERGREEN ACQUISITION
CORP.
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS AND
COMPREHENSIVE INCOME (LOSS)
For the three months ended March 31, 2026 and 2025
(Unaudited)
Currency expressed in United States dollars (“US$”),
except for number of shares
For the
Three Months Ended
March 31,
2026
2025
(Unaudited)
(Unaudited)
Formation and operating costs
$
107,655
$
75,157
Administrative fee
30,000
-
Total
operating expenses
137,655
75,157
Loss
from operations
( 137,655
)
( 75,157
)
Other income:
Interest income
5,890
-
Income earned on marketable securities held
in Trust Account
503,470
-
Total
other income
509,360
-
Income (loss) before income
taxes
371,705
( 75,157
)
Income taxes provision
-
-
Net
income (loss)
371,705
( 75,157
)
Other comprehensive income
-
-
Comprehensive
income (loss)
$
371,705
$
( 75,157
)
Basic and diluted weighted
average ordinary shares outstanding, redeemable ordinary shares
5,595,000
-
Basic and diluted earnings
per ordinary share, redeemable ordinary shares
$
0.14
$
-
Basic and diluted weighted
average ordinary shares outstanding, non-redeemable ordinary shares
1,708,575
1,250,000
Basic and diluted loss
per ordinary share, non-redeemable ordinary shares
$
( 0.23
)
$
( 0.06
)
The accompanying notes are an
integral part of these unaudited condensed consolidated financial statements.
2
WINTERGREEN
ACQUISITION CORP.
CONDENSED
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY (DEFICIT)
For
the three months ended March 31, 2026 and 2025 (Unaudited)
Currency
expressed in United States dollars (“US$”), except for number of shares
For
the three months ended March 31, 2026
Ordinary Shares
Additional
Paid-in
Accumulated
Total
Shareholders’
Shares
Amount
Capital
Deficit
Equity
Balance as
of January 1, 2026
1,708,575
$
171
$
5,314,161
$
-
$
5,314,332
Net income
-
-
-
371,705
371,705
Accretion of ordinary
share subject to redemption value
-
-
( 1,662,264
)
( 371,705
)
( 2,033,969
)
Balance
as of March 31, 2026 (Unaudited)
1,708,575
$
171
$
3,651,897
$
-
$
3,652,068
For the three months ended
March 31, 2025
Ordinary Shares
Additional
Paid-in
Accumulated
Total
Shareholders’
Equity
Shares (1)
Amount
Capital
Deficit
(Deficit)
Balance as
of January 1, 2025
1,437,500
$
144
$
24,856
$
( 10,299
)
$
14,701
Net
loss
-
-
-
( 75,157
)
( 75,157
)
Balance
as of March 31, 2025 (Unaudited)
1,437,500
$
144
$
24,856
$
( 85,456
)
$
( 60,456
)
(1)
The number include up to 187,500 and 187,500 ordinary shares
subject to forfeiture if the over-allotment option is not exercised in full or in part by the underwriters as of January 1, 2025 and March
31, 2025 (see Note 5).
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
3
WINTERGREEN
ACQUISITION CORP.
CONDENSED
CONSOLIDATED STATEMENT OF CASH FLOWS
For
the three months ended March 31, 2026 and 2025 (Unaudited)
Currency
expressed in United States dollars (“US$”)
For the
Three Months Ended
March 31,
2026
2025
(Unaudited)
(Unaudited)
Cash Flows from Operating
Activities:
Net income (loss)
$
371,705
$
( 75,157
)
Adjustments to reconcile net income (loss)
to net cash used in operating activities:
Income earned on marketable securities held
in Trust Account
( 503,470
)
-
Changes in operating assets and liabilities:
Prepaid expenses
( 62,290
)
-
Accounts payable and accrued expenses
18,493
-
Due to a related party
30,000
-
Net
Cash Used in Operating Activities
( 145,562
)
( 75,157
)
Cash Flows from Investing
Activities:
Purchase of time deposit
( 5,000,000
)
-
Maturity of time deposit
5,000,000
-
Net
Cash Used in Investing Activities
-
-
Cash Flows from Financing
Activities:
Payment of offering costs
-
( 104,125
)
Net Cash Used in Financing
Activities
-
( 104,125
)
Net
Change in Cash
( 145,562
)
( 179,282
)
Cash,
Beginning of Period
1,324,992
489,701
Cash,
End of Period
$
1,179,430
$
310,419
Supplemental Disclosure
of Non-cash Investing and Financing Activities:
Accretion of ordinary
shares subject to redemption value
$
2,033,969
$
-
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
4
WINTERGREEN ACQUISITION
CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
For the Three Months ended March 31, 2026
Note
1 — Organization and Business Operation
Wintergreen Acquisition Corp.
(the “Company”) is a blank check company incorporated as a Cayman Islands exempted company on April 29, 2024. The Company
was formed for the purpose of effecting a merger, share exchange, asset acquisition, share purchase, reorganization or similar business
combination with one or more businesses (the “Business Combination”).
On November 6, 2025, the
Company formed a wholly-owned subsidiary, Wintergreen Acquisition Merger Subsidiary Corp., which is an exempted company incorporated under
the laws of the Cayman Islands, for the purpose of consummating a Business Combination.
As of March 31, 2026 and December 31,
2025, the Company had not commenced any operations. For the period from April 29, 2024 (inception) through March 31, 2026, the Company’s
efforts have been limited to organizational activities as well as activities related to the Initial Public Offering (as defined below).
The Company will not generate any operating revenues until after the completion of a Business Combination, at the earliest. The Company
will generate non-operating income in the form of interest income from the proceeds derived from the Initial Public Offering and Private
Placement (as defined below). The Company has selected December 31 as its fiscal year end.
The Company’s founder and
sponsor is MACRO DREAM Holdings Limited, a British Virgin Island business company with limited liability (the “Sponsor”).
The registration statement for the Company’s Initial Public Offering was declared effective on May 28, 2025. On May 30,
2025, the
Company consummated its Initial Public Offering of 5,000,000 units (the “Units” and, with respect to the Ordinary Shares included
in the Units being offered, the “Public Shares”), at $10.00 per Unit, generating gross proceeds of $50,000,000 (the “Initial
Public Offering”, or “IPO”), and incurring offering costs of $1,308,056. The Company granted the underwriter a 45-day
option to purchase up to an additional 750,000 Units at the Initial Public Offering price to cover over-allotments, if any. On May 29,
2025, the over-allotment option was exercised in part, and 595,000 Units, at $10.00 per Unit were sold, generating gross proceeds of $5,950,000.
Meanwhile, 55,950 ordinary shares were issued to the underwriter at the closing of the IPO as representative shares (the “Representative
Shares”), and 55,950 representative shares will be issued as the deferred underwriting commission at the consummation of a Business
Combination.
Simultaneously with the consummation
of the closing of the IPO, the Company consummated the private placement of an aggregate of 253,875
units (the “Placement Units”) to the Sponsor at a price of $10.00 per Unit, generating gross proceeds of $ 2,538,750
(the “Private Placement”, see Note 4).
On July 13, 2025, the remaining
unexercised over-allotment option to purchase up to 155,000
Units at $ 10.00
per Unit were expired and 38,750
Founder Shares were forfeited along with the expiry of the over-allotment option (see Note 5(i)).
The Company’s initial Business
Combination must occur with one or more target businesses that together have an aggregate fair market value of at least 80% of the assets
held in the Trust Account (as defined below) (net of amounts disbursed to management for working capital purposes, if permitted, and excluding
the amount of any deferred underwriting discount held in trust) at the time of the agreement to enter into the initial Business Combination.
However, the Company will only complete a Business Combination if the post-transaction company owns or acquires 50% or more of the outstanding
voting securities of the target or otherwise acquires an interest in the target sufficient for the post-transaction company not to be
required to register as an investment company under the Investment Company Act of 1940, as amended (the “Investment Company Act”).
There is no assurance that the Company will be able to complete a Business Combination successfully.
5
Following the closing of the
IPO on May 30, 2025, an amount of $55,950,000 ($10.00 per Unit) from the net proceeds of the sale of the Units in the IPO and a portion
of the proceeds from the sale of the Placement Units was placed in a trust account (“Trust Account”) and invested in U.S.
government securities, within the meaning set forth in Section 2(a)(16) of the Investment Company Act of 1940, with a maturity of
185 days or less, or in money market funds meeting certain conditions of Rule 2a-7 of the Investment Company Act of 1940 which invest
only in direct U.S. government treasury obligations, as determined by the Company. The proceeds from this offering held in the trust account
will not be released from the trust account (1) to the Company, until the completion of the initial business combination, or (2) to public
shareholders, until the earliest of: (a) the completion of the initial Business Combination, (b) the redemption of any ordinary shares
sold as part of the units in this offering (the “public shares”) properly submitted in connection with a shareholder vote
to amend the Company’s second amended and restated memorandum and articles of association (A) to modify the substance or timing
of the Company’s obligation to provide holders of the Company’s ordinary shares the right to have their shares redeemed in
connection with the Company’s initial business combination or to redeem 100% of the Company’s public shares if the Company
does not complete the initial business combination on August 30, 2026 or up to May 30, 2027 (an “Extension Period”)
or (B) with respect to any other provision relating to the rights of holders of the Company’s ordinary shares, and (c) the redemption
of the Company’s public shares if it has not consummated the business combination within 15 months from the closing of this offering
or during any Extension Period, subject to applicable law. Public shareholders who redeem their ordinary shares in connection with a shareholder
vote described in clause (b) in the preceding sentence shall not be entitled to funds from the trust account upon the subsequent completion
of an initial business combination or liquidation if the Company has not consummated an initial business combination within 15 months
from the closing of this offering, with respect to such ordinary shares so redeemed. The proceeds deposited in the trust account could
become subject to the claims of the Company’s creditors, if any, which could have priority over the claims of the Company’s
public shareholders.
The shareholders will be entitled
to redeem their Public Shares for a pro rata portion of the amount then in the Trust Account (initially $10.025 per share, plus any pro
rata interest earned on the funds held in the Trust Account and not previously released to the Company to pay its tax obligations). The
per-share amount to be distributed to shareholders who redeem their Public Shares will not be reduced by the deferred underwriting commissions
the Company will pay to the underwriter. The ordinary shares subject to redemption will be recorded at a redemption value and classified
as temporary equity upon the completion of the IPO, in accordance with Accounting Standards Codification (“ASC”) Topic 480
“Distinguishing Liabilities from Equity.” In such case, the Company will proceed with a Business Combination if the Company
has net tangible assets of at least $5,000,001 upon such consummation of a Business Combination and, if the Company seeks shareholder
approval, a majority of the issued and outstanding shares voted are voted in favor of the Business Combination. The Company will have
only 15 months from the closing of the Initial Public Offering or during any Extension Period to complete the initial Business Combination
(the “Combination Period”). If the Company is unable to complete the initial Business Combination within the Combination Period,
the Company will: (i) cease all operations except for the purpose of winding up, (ii) as promptly as reasonably possible but not more
than ten business days thereafter, redeem the public shares, at a per-share price, payable in cash, equal to the aggregate amount then
on deposit in the Trust Account including interest earned on the funds held in the Trust Account and not previously released to the Company
for working capital purposes or to pay the Company’s taxes (less up to $50,000 of interest to pay dissolution expenses), divided
by the number of then outstanding public shares, which redemption will completely extinguish public shareholders’ rights as shareholders
(including the right to receive further liquidating distributions, if any); and (iii) as promptly as reasonably possible following such
redemption, subject to the approval of the Company’s remaining shareholders and its board of directors, dissolve and liquidate,
subject in each case to the Company’s obligations under Cayman Islands law to provide for claims of creditors and the requirements
of other applicable law. There will be no redemption rights or liquidating distributions with respect to the Company’s warrants,
which will expire worthless if the Company fails to complete the Business Combination within the 15 months from the closing of this offering
or during any Extension Period.
6
The Founder shares except as
described below, are identical to the ordinary shares included in the units being sold in this offering, and holders of Founder shares
have the same shareholder rights as public shareholders, except that (a) prior to the initial business combination, only holders of the
founder shares have the right to vote on the appointment of directors and holders of a majority of the founder shares may remove a member
of the board of directors for any reason; (b) in a vote to continue the company in a jurisdiction outside of the Cayman Islands, holders
of founder shares will have ten votes for every founder share and holders of ordinary shares will have one vote for every ordinary share;
(c) the Founder shares are subject to certain transfer restrictions, as described in more detail below; (d) the Company’s initial
shareholder has entered into an agreement with the Company, pursuant to which they have agreed to (i) waive their redemption rights with
respect to their Founder shares in connection with the completion of the Company’s initial Business Combination, (ii) waive their
redemption rights with respect to their Founder shares and public shares in connection with a stockholder vote to approve an amendment
to the Company’s second amended and restated memorandum and articles of association to (A) modify the substance or timing of the
Company’s obligation to provide for the redemption of the Company’s public shares in connection with an initial Business Combination
or to redeem 100% of the Company’s public shares if the Company has not consummated an initial Business Combination within 15 months
from the closing of this offering or during any Extension Period, and (B) with respect to any other provisions relating to shareholders’
rights, and (iii) waive their rights to liquidating distributions from the Trust Account with respect to their Founder shares if the Company
fails to complete its initial Business Combination within 15 months from the closing of this offering or during any Extension Period,
(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 its initial Business Combination within the prescribed time frame), and are entitled to registration rights.
If the Company submits its initial Business Combination to its public shareholders for a vote, its founder has agreed (and its permitted
transferees will agree) to vote their Founder shares, placement shares and any public shares purchased during or after this offering in
favor of its initial Business Combination. The other members of the Company’s management team have entered into agreements similar
to the one entered into by the Company’s Sponsor with respect to any public shares acquired by them in or after this offering.
The Company will have until 15
months from the closing of the IPO (or up to 24 months from the closing of this offering if the Company extends the period of time to
consummate a Business Combination by up to nine additional months through nine one-month extensions of time, as further provided in the
Company’s amended and restated memorandum and articles of association) to consummate a Business Combination (the “Combination
Period”). If the Company is unable to complete a Business Combination within the Combination Period, the Company will (i) cease
all operations except for the purpose of winding up, (ii) as promptly as reasonably possible but not more than ten business days thereafter,
redeem the public shares, at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the trust account including
interest earned on the funds held in the trust account and not previously released to the Company to pay its franchise and income taxes
as well as expenses relating to the administration of the trust account (less up to $50,000 of interest released to the Company to pay
taxes and potentially, dissolution expenses), divided by the number of then outstanding public shares, which redemption will completely
extinguish public shareholders’ rights as shareholders (including the right to receive further liquidating distributions, if any),
subject to applicable law, and (iii) as promptly as reasonably possible following such redemption, subject to the approval of our remaining
shareholders and the Company’s board of directors, dissolve and liquidate, subject in each case to our obligations under the Companies
Act to provide for claims of creditors and the requirements of other applicable law.
The underwriter has agreed to
waive its rights to the deferred underwriting commission held in the Trust Account in the event the Company does not complete a Business
Combination within the Combination Period and, in such event, such amounts will be included with the funds held in the Trust Account that
will be available to fund the redemption of the Public Shares. In the event of such distribution, it is possible that the per share value
of the assets remaining available for distribution will be less than the IPO price per Unit ($10.00).
7
The Sponsor has agreed that it
will be liable to the Company if and to the extent any claims by a third party (other than our independent registered public accounting
firm) for services rendered or products sold to the Company, or by a prospective target business with which the Company has discussed
entering into a transaction agreement, reduce the amount of funds in the Trust Account to below (i) $10.00 per public share and (ii) the
actual amount per public share held in the Trust Account as of the date of the liquidation of the Trust Account if less than $10.00 per
public share due to reductions in the value of the trust assets, in each case net of the interest which may be withdrawn to pay taxes.
This liability will not apply with respect to any claims by a third party or prospective target business who executed a waiver of any
and all rights to seek access to the Trust Account nor will it apply to any claims under the Company’s indemnity of the underwriters
of the IPO against certain liabilities, including liabilities under the Securities Act. Moreover, in the event that an executed waiver
is deemed to be unenforceable against a third party, then the Company’s Sponsor will not be responsible to the extent of any liability
for such third party claims.
On November 17, 2025, the
Company entered into a Merger Agreement (the “Merger Agreement”) with Wintergreen Acquisition Merger Subsidiary Corp., a Cayman
Islands exempted company and wholly-owned subsidiary of the Company (the “Merger Sub”), and KIKA Technology INC., a Cayman
Islands exempted company (“KIKA”) (collectively with the Company and Merger Sub, the “Parties”, or each a “Party”).
Pursuant to the Merger Agreement, upon the terms and subject to the conditions therein and in accordance with the Cayman Islands Companies
Act (As Revised) (the “Cayman Companies Act”), the Parties intend to effect a business combination transaction whereby the
Merger Sub will merge with and into KIKA, with KIKA being the surviving entity and becoming a wholly owned subsidiary of the Company (the
“Proposed Business Combination”). Simultaneously with the consummation of the Business Combination, the Company will change
its name to “KIKA Inc.” In connection with the Merger, the shareholders of KIKA (the “KIKA Shareholders”) will
receive ordinary shares of the Company (the “Consideration Shares”) in an amount equal to the Valuation of KIKA (as defined
in the Merger Agreement) divided by the Per Share Redemption Price (as defined in the Merger Agreement), rounded up to the nearest whole
share. The Consideration Shares will be allocated among the KIKA Shareholders in accordance with the Allocation Statement (as defined
in the Merger Agreement).
The
Company filed a Form 8-K with the SEC on November 17, 2025 to announce the Merger Agreement.
Going Concern Consideration
As of March 31, 2026, the Company
had $ 1,179,430
of cash in its operating bank account, working capital of $ 1,079,980
and net income of $ 371,705 for the three months ended March 31, 2026 . In connection with the Company’s assessment of going
concern considerations in accordance with Accounting Standards Codification (“ASC”) 205-40 “Going Concern,” and
through the consummation of the IPO on May 30, 2025, the Company has sufficient funds for the working capital needs of the Company
until a minimum of one year from the date of issuance of these financial statements. However, the Company has until May 30, 2027 to consummate
the Initial Business Combination. If a business combination is not consummated by this date (unless extended in accordance with the Company’s
governing documents), there will be a mandatory liquidation and subsequent dissolution of the Company. Management has determined that
the need to satisfy this mandatory liquidation, should a business combination not occur, and the potential subsequent dissolution, raises
substantial doubt about the Company’s ability to continue as a going concern.
The Company intends to complete
the Initial Business Combination before the mandatory liquidation date. However, there can be no assurance that the Company will be able
to consummate any business combination by May 30, 2027.
No adjustments have been made
to the carrying amounts and classification of assets or liabilities should the Company be required to liquidate after such date.
8
Note
2 — Significant Accounting Policies
Basis
of Presentation
The accompanying unaudited condensed
consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States
of America (“U.S. GAAP”) and pursuant to the rules and regulations of the SEC. Certain information or footnote disclosures
normally included in the financial statements prepared in accordance with U.S. 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 of the information and disclosures necessary
for a complete presentation of financial position, results of operations or cash flows. In the opinion of management, the accompanying
condensed consolidated financial statements include all adjustments which are considered necessary for a fair presentation of the financial
position, results of operations and cash flows for the periods presented. The results of operations for the three months ended March 31,
2026 are not necessarily indicative of the operating results for the full year ending December 31, 2026 or any other future period.
The accompanying unaudited condensed
consolidated financial statements have been derived from the accounting records of the Company and should be read in conjunction with
the financial statements and notes as of December 31, 2025 and for the year ended December 31, 2025 thereto included in the
Company’s Form 10-K as filed with the SEC on February 27, 2026.
Principles of Consolidation
The unaudited condensed consolidated
financial statements include the financial statements of the Company and its wholly-owned subsidiary, Wintergreen Acquisition Merger Subsidiary
Corp. for the purpose of consummating a Business Combination. All transactions and balances among the Company and its subsidiary have
been eliminated upon consolidation.
Emerging
Growth Company Status
The Company is an “emerging
growth company” as defined in Section 2(a) of the Securities Act of 1933, as amended, (the “Securities Act”), as
modified by the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”), and it may take advantage of certain exemptions
from various reporting requirements that are applicable to other public companies that are not emerging growth companies including, but
not limited to, not being required to comply with the independent registered public accounting firm attestation requirements of Section 404
of the Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements,
and exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden
parachute payments not previously approved.
Further, Section 102(b)(1)
of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting standards until
private companies (that is, those that have not had a Securities Act registration statement declared effective or do not have a class
of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting standards. The JOBS
Act provides that a company can elect to opt out of the extended transition period and comply with the requirements that apply to non-emerging
growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of such extended transition period
which means that when a standard is issued or revised and it has different application dates for public or private companies, the Company,
as an emerging growth company, can adopt the new or revised standard at the time private companies adopt the new or revised standard.
This may make comparison of the Company’s financial statements with another public company 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.
9
Use
of Estimates
The preparation of unaudited
condensed consolidated financial statements in conformity with U.S. GAAP requires 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
consolidated financial statements and the reported amounts of income and expenses during the reporting period.
Making estimates requires management
to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set
of circumstances that existed at the date of the unaudited condensed consolidated financial statements, which management considered in
formulating its estimate, could change in the near term due to one or more future confirming events. Actual results could differ from
these estimates. Significant estimates made by management in the unaudited condensed consolidated financial statements include, but are
not limited to, the fair value of public rights and the redemption value of redeemable shares.
Cash
Cash includes demand deposits
with banks that the company may deposit additional funds at any time and also effectively may withdraw funds at any time without prior
notice or penalty.
Marketable
Securities Held in Trust Account
As of March 31, 2026, all of
the assets held in the Trust Account were held in U.S. Treasury Securities Money Market Funds. All of the Company’s investments
held in the Trust Account are classified as marketable securities. Marketable securities are presented on the condensed consolidated balance
sheets at fair value at the end of each reporting period. Gains and losses resulting from the change in fair value of investments held
in Trust Account are included in income earned on marketable securities held in Trust Account in the condensed consolidated statement
of operations and comprehensive income (loss). The estimated fair values of marketable securities held in Trust Account are determined
using available market information. As of March 31, 2026, the estimated fair value of marketable securities held in Trust Account was
$ 57,929,106 .
For the three months ended March 31, 2026, the Company recorded income earned on investments held in Trust Account of $ 503,470 .
Concentration
of Credit Risk
Financial instruments that potentially
subject the Company to concentration of credit risk consist of cash account in a financial institution and marketable securities held
in Trust Account, which, at times may exceed the Federal depository insurance coverage of $ 250,000 . Also, the Company maintains certain
bank accounts in Hong Kong, where cash balances are protected under Deposit Protection Scheme in accordance with the Deposit Protection
Scheme Ordinance, with the maximum protection of up to HKD500,000 per depositor per Scheme member, including both principal and interest.
The Company has not experienced losses on this account and management believes the Company is not exposed to significant risks on such
account.
Offering
Costs Associated with the Initial Public Offering
Offering costs consisted of underwriting,
legal, accounting and other costs incurred through the IPO that were directly related to the IPO. Offering
cost amounted to $1,308,056, consisting of $559,500 and $493,482 of underwriting commissions which were paid in cash and representative
shares (55,950 ordinary shares) at the closing date of the IPO, respectively and $255,074 of other offering costs. The Company complies
with the requirements of the ASC 340-10-S99-1 and SEC Staff Accounting Bulletin (“SAB”) Topic 5A - “Expenses of Offering”.
The Company allocates offering costs among public shares, public rights based on the relative fair values of public shares and public
rights. Accordingly, $1,156,982 was allocated to public shares and charged to ordinary shares subject to possible redemption, and $151,075
was allocated to public rights and charged to shareholders’ equity.
10
Fair
Value of Financial Instruments
ASC Topic 820 “Fair Value
Measurements” defines fair value, the methods used to measure fair value and the expanded disclosures about fair value measurements.
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between the
buyer and the seller at the measurement date. In determining fair value, the valuation techniques consistent with the market approach,
income approach and cost approach shall be used to measure fair value. ASC Topic 820 establishes a fair value hierarchy for inputs, which
represent the assumptions used by the buyer and seller in pricing the asset or liability. These inputs are further defined as observable
and unobservable inputs. Observable inputs are those that buyer and seller would use in pricing the asset or liability based on market
data obtained from sources independent of the Company. Unobservable inputs reflect the Company’s assumptions about the inputs that
the buyer and seller would use in pricing the asset or liability developed based on the best information available in the circumstances.
The fair value hierarchy is categorized
into three levels based on the inputs as follows:
●
Level 1 - Valuations based on unadjusted quoted prices in active markets for identical
assets or liabilities that the Company has the ability to access. Valuation adjustments and block discounts are not being applied. Since
valuations are based on quoted prices that are readily and regularly available in an active market, valuation of these securities does
not entail a significant degree of judgment.
●
Level 2 - Valuations based on (i) quoted prices in active markets for similar assets
and liabilities, (ii) quoted prices in markets that are not active for identical or similar assets, (iii) inputs other than quoted prices
for the assets or liabilities, or (iv) inputs that are derived principally from or corroborated by market through correlation or other
means.
●
Level 3 - Valuations based on inputs that are unobservable and significant to the overall
fair value measurement.
The fair value of the Company’s
assets and liabilities, which qualify as financial instruments under ASC Topic 820 approximates the carrying amounts represented in the
accompanying condensed consolidated balance sheets, primarily due to their short-term nature. The carrying amounts reported in the condensed
consolidated balance sheets for cash, accounts payable and accrued expenses and due to a related party, each qualify as financial instruments
and are a reasonable estimate of their fair values because of the short period between the origination of such instruments and their expected
realization and their current market rate of interest.
The following table presents
information about the Company’s assets that are measured at fair value on a recurring basis as of the presented periods, and indicates
the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:
Schedule
of assets and liabilities that are measured at fair value on a recurring basis
Description
Level
March 31,
2026
December 31,
2025
(Unaudited)
Assets:
Marketable securities held in
Trust Account
1
$
57,929,106
$
57,425,636
Ordinary
Shares Subject to Possible Redemption
All of the 5,595,000
Ordinary Shares sold as part of the Units in the IPO contain a redemption feature which allows for the redemption of such Public Shares
in connection with the Company’s liquidation, if there is a shareholder vote or tender offer in connection with the Business Combination
and in connection with certain amendments to the Company’s amended and restated certificate of incorporation as disclosed in Note
1.
11
The Company accounted for its
ordinary shares subject to possible redemption in accordance with the guidance in ASC Topic 480, “Distinguishing Liabilities from
Equity” (ASC 480). Ordinary shares subject to mandatory redemption (if any) were classified as a liability instrument and will be
measured at fair value. Conditionally redeemable ordinary shares (including ordinary shares that features redemption rights that are either
within the control of the holder or subject to redemption upon the occurrence of uncertain events not solely within the Company’s
control) were classified as temporary equity. At all other times, ordinary shares were classified as stockholders’ equity. In accordance
with ASC 480-10-S99, the Company classified the ordinary shares subject to redemption outside of permanent equity as the redemption provisions
are not solely within the control of the Company.
Given that the 5,595,000
ordinary shares sold as part of the units in the IPO were issued with other freestanding instruments (i.e., rights), the initial carrying
value of ordinary shares, net of allocated offering cost, has been classified as temporary equity, and has been allocated to the proceeds
determined in accordance with ASC 470-20. If it is probable that the equity instrument will become redeemable, the Company has the option
to either (i) accrete changes in the redemption value over the period from the date of issuance (or from the date that it becomes probable
that the instrument will become redeemable, if later) to the earliest redemption date of the instrument or (ii) recognize changes in the
redemption value immediately as they occur and adjust the carrying amount of the instrument to equal the redemption value at the end of
each reporting period. The Company has elected the accretion method (i) to recognize the changes in redemption value as a charge against
retained earnings or, in the absence of retained earnings, as a charge against additional paid-in capital over an expected 15-month period,
which is the initial period that the Company has to complete a Business Combination.
For the three months ended March
31, 2026, the Company recorded accretion of ordinary share subject to redemption value of $ 2,033,969 .
Ordinary shares subject to possible
redemption reflected in the condensed consolidated balance sheet are recorded in the following table:
Schedule
of ordinary shares subject to redemption
Gross proceeds
$
55,950,000
Less:
Proceeds allocated to public rights
( 6,461,922
)
Offering costs allocated to redeemable shares
( 1,156,981
)
Plus:
Accretion of carrying
value to redemption value
4,991,952
Ordinary
shares subject to possible redemption as of December 31, 2025
$
53,323,049
Plus:
Accretion
of carrying value to redemption value
2,033,969
Ordinary
shares subject to possible redemption as of March 31, 2026 (Unaudited)
$
55,357,018
Related
Parties
Parties, which can be a corporation
or individual, are considered to be related if the Company has the ability, directly or indirectly, to control the other party or exercise
significant influence over the other party in making financial and operational decisions. Companies are also considered to be related
if they are subject to common control or common significant influence.
Earnings
(Loss) Per Ordinary Share
The Company complies with accounting
and disclosure requirements of FASB ASC Topic 260, “Earnings Per Share”. The unaudited condensed consolidated statements of
operations and comprehensive income include a presentation of earnings (loss) per redeemable share and earnings (loss) per non-redeemable
share following the two-class method of income per share. In order to determine the net income (loss) attributable to both the redeemable
shares and non-redeemable shares, the Company first considered the undistributed income (loss) allocable to both the redeemable shares
and non-redeemable shares and the undistributed income (loss) is calculated using the total net income (loss) less any dividends paid.
The Company then allocated the undistributed income (loss) ratably based on the weighted average number of shares outstanding between
the redeemable and non-redeemable shares. Any remeasurement of the accretion to redemption value of the shares subject to possible redemption
was considered to be dividends paid to the public shareholders.
12
Basic earnings per share (“EPS”)
is computed by dividing net income available to redeemable/non-redeemable shareholders by the weighted-average number of redeemable/non-redeemable
shares outstanding for the period. Net income available to redeemable/non-redeemable shareholders represents net income of the Company
reduced by an allocation of earnings to participating securities. Unvested share-based payment awards that contain non-forfeitable rights
to dividends or dividend equivalents (whether paid or unpaid) are participating securities and are included in the computation of EPS
pursuant to the two-class method. Share-based payment awards that do not contain such rights are not deemed participating securities and
are included in diluted shares outstanding (if dilutive).
Diluted EPS is calculated under
the treasury stock method and the two-class method. The calculation that results in the lowest diluted EPS amount for the redeemable/non-redeemable
shares is reported in the Company’s condensed consolidated statements of operations and comprehensive income (loss). The treasury
stock method includes the dilutive effect of potential redeemable/non-redeemable shares including unvested stock-based awards. Potential
redeemable shares associated with the over-allotment options are computed under the if-converted method. For the three months ended March
31, 2026 and 2025, the Company did not have any dilutive securities and other contracts that could, potentially, be exercised or converted
into common stock and then share in the earnings of the Company. As a result, diluted income (loss) per share is the same as basic income
(loss) per share for the period presented.
Earnings (loss) per share presented
on the unaudited condensed consolidated statements of operations and comprehensive income (loss) is based on the following:
Schedule
of Net income (loss) used in the calculation of basic and dilute EPS
For the
Three Months Ended
March
31,
2026
2025
(Unaudited)
(Unaudited)
Net income (loss)
$
371,705
$
( 75,157
)
Less: Accretion of redeemable
ordinary shares to redemption value
2,033,969
-
Net
loss including accretion of redeemable ordinary shares to redemption value
( 1,662,264
)
( 75,157
)
Earnings (loss) per share
presented on the unaudited condensed consolidated statement of operations and comprehensive income (loss) is based on the following:
Schedule
of unaudited condensed statement of operations and comprehensive income
For the Three Months Ended March 31,
2026
2025
Redeemable
Ordinary Share
Non-Redeemable
Ordinary Share
Redeemable
Ordinary Share
Non-Redeemable
Ordinary Share
(Unaudited)
(Unaudited)
Numerators:
Allocation of net loss
$
( 1,273,399
)
$
( 388,865
)
$
-
$
( 75,157
)
Accretion of redeemable
ordinary shares to redemption value
2,033,969
-
-
-
Allocation of net income
(loss)
$
760,570
$
( 388,865
)
$
-
$
( 75,157
)
Denominators:
Weighted-average ordinary
shares outstanding
5,595,000
1,708,575
-
1,250,000
Basic and diluted earnings
(loss) per share
$
0.14
$
( 0.23
)
$
-
$
( 0.06
)
13
Income
Taxes
The Company accounts for income
taxes under ASC 740 Income Taxes (“ASC 740”). ASC 740 requires the recognition of deferred tax assets and liabilities for
both the expected impact of differences between the financial statement and tax basis of assets and liabilities and for the expected future
tax benefit to be derived from tax loss and tax credit carry forwards. ASC 740 additionally requires a valuation allowance to be established
when it is more likely than not that all or a portion of deferred tax assets will not be realized.
ASC 740 also clarifies the accounting
for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes a recognition threshold and measurement
process for financial statement recognition and measurement of a tax position 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. ASC 740
also provides guidance on derecognition, classification, interest and penalties, accounting in interim period, disclosure and transition.
The Company recognizes accrued
interest and penalties related to unrecognized tax benefits as income tax expense. There were no unrecognized tax benefits and no amounts
accrued for interest and penalties as of March 31, 2026 and December 31, 2025. 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 determined that
the Cayman Islands is the Company’s only major tax jurisdiction.
The Company may be subject
to potential examination by taxing authorities in the areas of income taxes. These potential examinations may include questioning the
timing and amount of deductions, the nexus of income among various tax jurisdictions and compliance with federal and state tax laws. The
Company’s management does not expect that the total amount of unrecognized tax benefits will materially change over the next twelve
months.
There is currently no taxation
imposed on income by the Government of the Cayman Islands for the three months ended March 31, 2026 and 2025.
Recent
Accounting Pronouncements
In November 2024, the
FASB issued ASU 2024-03, Income Statement — Reporting Comprehensive Income —
Expense Disaggregation Disclosures(Subtopic 220-40): Disaggregation of Income Statement Expenses (“ASU 2024-03”) which requires
detailed disclosures in the notes to financial statements disaggregating specific expense categories and certain other disclosures to
provide enhanced transparency into the nature and function of expenses. The FASB further clarified the effective date in January 2025
with the issuance of ASU 2025-01, Income Statement — Reporting Comprehensive Income —
Expense Disaggregation Disclosures (Subtopic 220-40): Clarifying the Effective Date ( “ ASU
2025-01 ” ). ASU 2024-03 is effective for annual periods beginning after December 15,
2026, and interim periods within annual reporting periods beginning after December 15, 2027, with early adoption permitted. The requirements
should be applied on a prospective basis while retrospective application is permitted. The Company does not expect to adopt this guidance
early and does not expect the adoption of this ASU to have a material impact on its consolidated financial statements.
On December 8, 2025, the
FASB issued ASU 2025-11 — Interim Reporting (“ASU 2025-11”) which is intended
to improve the navigability of the guidance in ASC 270, Interim Reporting, and clarify when it applies. Under the amendments, an entity
is subject to ASC 270 if it provides interim financial statements and notes in accordance with GAAP. ASU 2025-11 also addresses the form
and content of such financial statements, interim disclosures requirements, and establishes a principle under which an entity must disclose
events since the end of the last annual reporting period that have a material impact on the entity. ASU 2025-11 is effective for interim
reporting periods within annual reporting periods beginning after December 15, 2027, and early adoption is permitted. The Company
is currently evaluating the impact the adoption of ASU 2025-11 may have on its consolidated financial statements.
Management does not believe that
any recently issued, but not effective, accounting pronouncements, if currently adopted, would have a material effect on the Company’s
financial statements.
14
Note
3 — Initial Public Offering
On May 30, 2025,
the Company consummated its
IPO of 5,000,000 Units, at $10.00 per Unit, generating gross proceeds of $50,000,000. The Company granted the underwriter a 45-day option
to purchase up to an additional 750,000 Units at the IPO price to cover over-allotments. On May 29, 2025, the over-allotment option
was exercised in part, and 595,000 Units, at $10.00 per Unit were sold, generating gross proceeds of $5,950,000 and deposited into the
Trust Account.
Each unit has an offering price
of $10.00 and consists of one ordinary share (“Public Share”) and one right (“Public Right”) to receive one-eighth
(1/8) of an ordinary share upon the consummation of the initial business combination.
The Company incurred offering
costs of approximately $ 1,308,056 ,
consisting of $ 559,500
and $ 493,482
of underwriting commissions which were paid in cash and Representative Shares (55,950 ordinary shares) at the closing date of the IPO,
respectively and $ 255,074
of other offering costs.
Meanwhile, pursuant the underwriting
agreement, 1.0% of the gross proceeds of the IPO, or $ 559,500 ,
will be paid in cash, and 55,950
representative shares will be issued, both of which as the deferred underwriting commission at the consummation of a Business Combination.
All of the 5,595,000
public shares sold as part of the Public Units in the IPO contain a redemption feature and the Company has classified related proceeds
in temporary equity as disclosed in Note 2.
Note
4 — Private Placement
Simultaneously with the closing
of the IPO, the Sponsor purchased an aggregate of 253,875
Placement Units at a price of $10.00 per Placement Unit raising $ 2,538,750
in the aggregate.
The proceeds from the sale of
the Placement Units were added to the net proceeds from the IPO held in the Trust Account. The Private Placement Units are identical to
the Public Units sold in this IPO, subject to limited exceptions. The holder of the Private Placement Units will be entitled to registration
rights. In addition, these Private Placement Units may not, subject to certain limited exceptions, be redeemable, transferred, assigned
or sold until the later of the completion of our initial business combination or 15 months following the closing of the IPO.
Note
5 — Related Party Transactions
Nature of relationship with the related party:
The following is a list of the
related party, with which the Company has transactions:
No.
Name of Related
Parties
Relationship
1
MACRO DREAM Holdings
Limited
Founder and sponsor
of the Company
Transactions with the related party:
(i) Founder Shares
On December 27, 2024, the
sponsor acquired 1,437,500
ordinary shares (“Founder shares”) for an aggregate purchase price of $ 25,000 .
187,500
Founder Shares are subject to forfeiture to the extent that underwriter’s over-allotment option is not exercise in full or in part.
On May 30, 2025, the underwriters
exercised 595,000
over-allotment options out of total 750,000
with remaining unexercised of 155,000 .
On July 13, 2025, the remaining over-allotment options to purchase 155,000
Units were expired. Accordingly, 38,750
Founder Shares were forfeited as the result.
15
As of March 31, 2026 and December 31,
2025, there were 1,398,750
and 1,398,750
Founder Shares issued and outstanding.
The sponsor has agreed not to
transfer, assign or sell their Founder Shares (excluding any units or shares comprising the units acquired in the offering) until the
earlier to occur of (a) 180 days after the completion of our initial business combination and (b) upon completion of our initial business
combination, (x) if the last reported sale price of our ordinary shares equals or exceeds $12.00 per unit (as adjusted for share subdivisions,
share capitalizations, reorganizations, recapitalizations and the like) for any 20 trading days within any 30-trading day period commencing
at least 150 days after our initial business combination or (y) the date on which we complete a liquidation, merger, share exchange, reorganization
or other similar transaction after our initial business combination that results in all of our shareholders having the right to exchange
their ordinary shares for cash, securities or other property. Any permitted transferees would be subject to the same restrictions and
other agreements of our sponsor, directors and executive officers with respect to any Founder Shares.
(ii) Promissory Note — Related Party
On August 20, 2024, the
Company issued a promissory note to the sponsor, pursuant to which the Company may borrow up to an aggregate principal amount of $ 475,000
(the “Promissory Note”) to be used for a portion of the expenses for the IPO.
This loan is non-interest bearing,
unsecured and is due at the earlier of (1) March 31, 2025 or (2) the closing of the IPO. The loan will be repaid upon the closing
of the IPO out of the offering proceeds not held in the Trust Account. The Company has drawn down the full principal sum of the Promissory
Note for the period from April 29, 2024 (inception) through December 31, 2024.
On March 31, 2025, the sponsor
irrevocably waived the requirement that the principal balance of the Promissory Note shall be payable by the Company on March 31,2025.
And the principal balance of the Promissory Note shall remain payable by the Company on the date on which the Company consummates the
IPO.
Shortly after completion of the
IPO, the promissory note was fully repaid.
(iii) Working Capital Loans
In addition, in order to
finance transaction costs in connection with an intended initial Business Combination, the Sponsor, the Company’s officers and directors
may, but are not obligated to, loan the Company funds as may be required. If the Company completes the initial Business Combination, it
intends to repay such loaned amount at closing. In the event that the initial Business Combination does not close, the Company may use
a portion of the working capital held outside the Trust Account to repay such loaned amounts but no proceeds from the Trust Account would
be used for such repayment. Up to $1,500,000 of such working capital loans (“Working Capital Loans”) made by the Sponsor,
the Company’s officers and directors, or the Company’s or their affiliates to the Company prior to or in connection with its
initial Business Combination may be convertible into units, at a price of $10.00 per unit at the option of the lender, upon consummation
of its initial Business Combination. The units would be identical to the Placement Units.
For the three months ended
March 31, 2026 and 2025, the Company had no borrowings under the Working Capital Loans.
(iv) Administrative Services Arrangement
Commencing on the effective date
of the registration statement of the IPO, the Company has agreed to pay an affiliate of the Sponsor a total of $10,000 per month for office
space, utilities and secretarial and administrative support. Upon completion of its initial Business Combination or its liquidation, the
Company will cease paying these monthly fees.
16
For the three months ended March
31, 2026, the Company has accrued $ 30,000 for the service provided by the Sponsor.
As of March 31, 2026 and December
31, 2025, the balance of amount due to a related party were $ 101,667
and $ 71,667 , respectively.
Balance with the related party:
Schedule
of Balance with the related party
March 31,
2026
December 31,
2025
(Unaudited)
Amount due to the related
party:
Related party
Nature
MACRO DREAM Holdings Limited
Administrative support service fee
101,667
71,667
The amount due to the related party is non-interest
bearing and due on demand.
Note
6 — Shareholder’s Equity
Ordinary Shares
The Company is authorized to
issue 500,000,000
ordinary shares with a par value of $ 0.0001
per share. On April 29, 2024, the Company issued 1 ordinary share to Ogier Global Subscriber (Cayman) Limited (the “Subscriber”).
On May 14, 2024, the Subscriber transferred 1 ordinary share to the sponsor, meanwhile, the Company issued 9,999 ordinary shares
to the Sponsor for an aggregate purchase price of $1. On August 20, 2024, the Sponsor made capital contribution of $ 25,000
to the Company in order to purchase Founder Shares. On December 27, 2024, the Company issued 1,437,500
ordinary shares to the Sponsor including an aggregate of 187,500
shares that are subject to forfeiture to the extent that the underwriter’s over-allotment option is not exercised in full or in
part, so that the initial shareholder will own 20% of the Company’s issued and outstanding ordinary shares (excluding the Private
Placement Shares and Representative Shares (as described below) and assuming the initial shareholder does not purchase any shares in the
IPO). Meanwhile, the Sponsor irrevocably surrendered to the Company for cancellation and for nil consideration of 10,000 ordinary shares.
On May 30, 2025, the Company
consummated its IPO of 5,000,000
units at $ 10.00
per Unit, with the exercise of the underwriter’s over-allotment option in part and 595,000
units were sold, generating gross proceeds of $ 55,950,000 .
Simultaneously with the consummation
of the closing of the IPO, the Company issued 253,875
ordinary shares to the Sponsor in the private placement and generating gross proceeds of $ 2,538,750 .
On May 30, 2025, the Company
issued 55,950
Representative Shares to the representative of the underwriters (and/or its designees) as part of the underwriting compensation. The representative
shares have deemed compensation by FINRA and are therefore subject to a lock-up for a period of 180 days immediately following the date
of the commencement of sales in this offering pursuant to FINRA Rule 5110I(1). Pursuant to FINRA Rule 5110I(1), these securities
will not be the subject of any hedging, short sale, derivative, put or call transaction that would result in the economic disposition
of the securities by any person for a period of 180 days immediately following the commencement of sales in this offering, nor may they
be sold, transferred, assigned, pledged or hypothecated for a period of 180 days immediately following May 30, 2025 except to any
underwriter and selected dealer participating in the offering and their officers, partners, registered persons or affiliates.
17
As of March 31, 2026 and December
31, 2025, as a result of closing of the IPO, the
exercise of the Representative’s over-allotment Option in part and the sales of Placement Units in the private placement, there
were 7,303,575 ordinary shares issued and outstanding, including 5,595,000 ordinary shares subject to possible redemption, which are classified
as temporary equity, and 1,708,575 ordinary shares. 1,708,575 ordinary shares issued and outstanding, consisted of 1,398,750 ordinary
shares of founder shares, 253,875 ordinary shares from private placement and 55,950 ordinary shares to the underwriter.
Rights
As of March 31, 2026 and December
31, 2025, there were 5,595,000 and 5,595,000 public rights included in the Public Units and 253,875 and 253,875 private rights include
in the Placement Units outstanding, respectively. There was no right attached to the Representative Shares. Except in cases where the
Company is not the surviving company in a Business Combination, each holder of a right will receive one-eighth (1/8) of an ordinary share
(the “Rights”) upon consummation of the initial Business Combination. In the event the Company will not be the surviving company
upon completion of the Company’s initial Business Combination, each holder of a right will be required to affirmatively convert
his, her or its rights in order to receive the one-eighth (1/8) of a share of the Company underlying each right upon consummation of the
Business Combination unless otherwise waived in the course of the Business Combination. No fractional shares will be issued upon exchange
of rights. No additional consideration will be required to be paid by a holder of rights in order to receive its additional shares upon
consummation of a Business Combination. Fractional shares will either be rounded down to the nearest whole share or otherwise addressed
in accordance with the applicable provisions of Cayman Law. If the Company is unable to complete an initial Business Combination within
the required time period and the Company liquidates the funds held in the Trust Account, holders of Rights will not receive any of such
funds with respect to their Rights, nor will they receive any distribution from the Company’s assets held outside of the Trust Account
with respect to such Rights, and the Rights will expire worthless. Further, there are no contractual penalties for failure to deliver
securities to the holders of the Rights upon consummation of an initial Business Combination. Accordingly, the Rights may expire worthless.
Note
7 — Commitments & Contingencies
Registration Rights
The holders of the Founder Shares
and Private Placement Units (and their underlying securities) are entitled to registration rights pursuant to the registration rights
agreement signed on the effective date of the IPO, requiring the Company to register such securities for resale. The holders of these
securities are entitled to make up to three demands, excluding short form demands, that the Company registers such securities. In addition,
the holders have certain “piggy-back” registration rights with respect to registration statements filed subsequent to the
completion of the initial business combination and rights to require the Company to register for resale such securities pursuant to Rule 415
under the Securities Act. The Company will bear the expenses incurred in connection with the filing of any such registration statements.
Underwriting Agreement
The
Company granted the underwriters a 45-day option from the effective date of the IPO to purchase up to an additional 750,000 units to cover
over-allotments at the IPO price. On May 30, 2025, the over-allotment options were exercised in part, and 595,000 Units, at $10.00
per Unit were sold, generating gross proceeds of $5,595,000 and deposited into the Trust Account. On July 13, 2025, the remaining over-allotment
options to purchase 155,000 Units were expired.
The underwriters were entitled
to an underwriting discount of 4.0% of the gross proceeds of the IPO, of which (i) 1% of the gross proceeds of the IPO, or $ 559,500 ,
were paid in cash at the closing of the IPO, (ii) 55,950
ordinary shares with fair value of $ 493,482
were paid at the closing of the IPO as Representative Shares (such representative shares shall be registered so as to circumvent reliance
on the Rule 144 exemption and shall only therein be subject to FINRA’s 180-day lock-up period rule), (iii) 1.0% of the gross
proceeds of the IPO, or 559,500, will be paid in cash, and 55,950
representative shares will be issued, both of which as the deferred underwriting commission at the consummation of a Business Combination.
18
Note
8 — 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 that engage in business
activities from which it may recognize revenues and incur expenses, and 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 assets, operating results, and financial metrics for the Company as a
whole to make decisions about allocating resources and assessing financial performance. Accordingly, management has determined that there
is only one reportable segment.
The CODM assesses performance
for the single segment and decides on resource allocation based on the net income or loss reported on the condensed consolidated statement
of operations and comprehensive income (loss). The measure of segment assets is reported on the condensed consolidated balance sheets
as total assets. When evaluating the Company’s performance and making key decisions regarding resource allocation, the CODM reviews
several key metrics included in net income or loss and total assets, which include the following:
Schedule
of net income loss
March 31,
2026
December 31,
2025
(Unaudited)
Cash
$
1,179,430
$
1,324,992
Marketable securities held in Trust Account
$
57,929,106
$
57,425,636
Schedule
of segment information
For the
Three Months Ended
March 31,
2026
2025
(Unaudited)
(Unaudited)
Operating expenses
$
137,655
$
75,157
Income earned on marketable securities held
in Trust Account
503,470
-
The CODM reviews income earned
on marketable securities held in Trust Account to measure and monitor shareholder value and determine the most effective strategy of investment
with the Trust Account funds while maintaining compliance with the Trust Agreement.
Operating expenses are reviewed
and monitored by the CODM to manage and forecast cash to ensure enough capital is available to complete a Business Combination or similar
transaction within the Business Combination period. The CODM also reviews operating expenses to manage, maintain and enforce all contractual
agreements to ensure costs are aligned with all agreements and budget. Operating expenses, as reported on the condensed consolidated statements
of operations and comprehensive income (loss), are the significant segment expenses provided to the CODM on a regular basis.
Assets Information
All of the Company’s operating
long-lived assets, including marketable securities held in Trust Account, were located in U.S. as of March 31, 2026 and December 31,
2025.
Note
9 — Subsequent Events
The Company evaluated subsequent
events and transactions that occurred after the balance sheet date through the date of these unaudited condensed consolidated financial
statements were issued. The Company did not identify any subsequent events that would require adjustment or disclosure in the consolidated
financial statements except for those disclosed in other notes to these consolidated financial statements.
19
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.