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 March 31, 2026
☐
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: 001-43061
X3
Acquisition Corp. Ltd.
(Exact
name of registrant as specified in its charter)
Cayman
Islands
98-1877158
(State
or other jurisdiction of
incorporation or organization)
(I.R.S.
Employer
Identification No.)
3033
Excelsior Blvd , Suite 343
Minneapolis ,
MN
55416
(Address
of principal executive offices)
(Zip
Code)
612 - 457-0070
(Registrant’s
telephone number, including area code)
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
XCBEU
The
Nasdaq Stock Market LLC
Class
A ordinary shares, par value $0.0001 per share
XCBE
The
Nasdaq Stock Market LLC
Warrants,
each whole warrant exercisable for one Class A ordinary share
XCBEW
The
Nasdaq Stock Market LLC
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. Yes ☐ No ☒
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files). Yes ☒ No ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,”
“smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large
accelerated filer
☐
Accelerated
filer
☐
Non-accelerated
filer
☒
Smaller
reporting company
☒
Emerging
growth company
☒
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☒ No ☐
As
of May 19, 2026, there were 22,500,000 Class A ordinary shares (inclusive of shares included in outstanding units), $ 0.0001 par value
per share and 5,625,000 Class B ordinary shares, $ 0.0001 par value per share, issued and outstanding.
X3
ACQUISITION CORP. LTD.
FORM
10-Q FOR THE QUARTER ENDED MARCH 31, 2026
TABLE
OF CONTENTS
Page
Part I. Financial Information
Item 1. Financial Statements
1
Condensed
Balance Sheets as of March 31, 2026 (Unaudited) and December 31, 2025
1
Condensed Statement of Operations for the Three Months Ended March 31, 2026 (Unaudited)
2
Condensed Statement of Changes in Shareholders’ Deficit for the Three Months Ended March 31, 2026 (Unaudited)
3
Condensed Statement of Cash Flows for the Three Months Ended March 31, 2026 (Unaudited)
4
Notes to Condensed Financial Statements (Unaudited)
5
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
16
Item 3. Quantitative and Qualitative Disclosures About Market Risk
18
Item 4. Controls and Procedures
18
Part II. Other Information
Item 1. Legal Proceedings
19
Item 1A. Risk Factors
19
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
19
Item 3. Defaults Upon Senior Securities
19
Item 4. Mine Safety Disclosures
19
Item 5. Other Information
19
Item 6. Exhibits
20
Signatures
21
PART
I - FINANCIAL INFORMATION
Item
1. Financial Statements
X3
ACQUISITION CORP. LTD.
CONDENSED
BALANCE SHEETS
March
31,
2026
December
31,
(Unaudited)
2025
Assets:
Current
assets
Cash
$ 921,248
$ —
Due from Sponsor
375,000
—
Prepaid expenses
88,138
11,338
Total current
assets
1,384,386
11,338
Deferred offering costs
—
236,220
Marketable securities held
in Trust Account
226,486,330
—
TOTAL ASSETS
$ 227,870,716
$ 247,558
Liabilities,
Class A Ordinary Shares Subject to Possible Redemption and Shareholders’ Deficit:
Current
liabilities
Accounts payable and accrued expenses
$ 146,441
$ 14,500
Accrued offering costs
75,000
21,305
Promissory note – related
party
—
255,958
Total current
liabilities
221,441
291,763
Deferred underwriting fee
payable
5,625,000
—
Total Liabilities
5,846,441
291,763
Commitments
and Contingencies (Note 6)
-
-
Class A ordinary shares subject
to possible redemption, 22,500,000 shares at a redemption value of $ 10.07 and $ 0 per share at March 31, 2026 and December 31, 2025,
respectively
226,486,330
—
Shareholders’
Deficit:
Preference shares, $ 0.0001 par value; 5,000,000 shares
authorized; none issued or outstanding at March 31, 2026 and December 31, 2025
—
—
Class A ordinary shares, $ 0.0001
par value; 500,000,000 shares authorized; none issued or outstanding, excluding 25,500,000 shares subject to possible redemption
at March 31, 2026 and December 31, 2025
—
—
Class B ordinary shares, $ 0.0001
par value; 50,000,000 shares authorized; 5,625,000 and 5,750,000 shares issued and outstanding (1) at March 31, 2026 and
December 31, 2025, respectively
563
575
Ordinary
shares, value
563
575
Additional paid-in capital
—
24,425
Accumulated deficit
( 4,462,618 )
( 69,205 )
Total Shareholders’
Deficit
( 4,462,055 )
( 44,205 )
Total Liabilities,
Class A Ordinary Shares Subject to Possible Redemption and Shareholders’ Deficit
$ 227,870,716
$ 247,558
(1)
Includes
an aggregate of up to 750,000 Class B ordinary shares subject to forfeiture by the holders thereof depending on the extent to which
the underwriters’ over-allotment option was exercised. On January 26, 2026, the underwriters exercised their over-allotment
option in part and purchased an additional 2,500,000 Units; as a result, 625,000 founder shares are no longer subject to forfeiture.
The remaining underwriters’ over-allotment option expired on March 6, 2026, resulting in 125,000 founder shares being forfeited
to the Company (Note 5).
The
accompanying notes are an integral part of these unaudited condensed financial statements.
1
X3
ACQUISITION CORP. LTD.
CONDENSED
STATEMENT OF OPERATIONS
FOR
THE THREE MONTHS ENDED MARCH 31, 2026
(UNAUDITED)
General and administrative costs
$ 221,434
Loss from operations
( 221,434 )
Other income (expense):
Change in overallotment liability
41,900
Compensation expense
( 393,600 )
Interest earned on marketable securities held in Trust Account
1,486,330
Total Other income, net
1,134,630
Net income
$ 913,196
Basic and diluted weighted average Class A ordinary shares outstanding
16,888,889
Basic and diluted net income per Class A ordinary shares
$ 0.04
Basic weighted average Class B ordinary shares outstanding (1)
5,444,444
Basic net income per Class B ordinary share
$ 0.04
Diluted weighted average Class B ordinary shares outstanding (1)
5,625,000
Diluted net income per Class B ordinary share
$ 0.04
(1)
Includes
an aggregate of up to 750,000 Class B ordinary shares subject to forfeiture by the holders thereof depending on the extent to which
the underwriters’ over-allotment option was exercised. On January 26, 2026, the underwriters exercised their over-allotment
option in part and purchased an additional 2,500,000 Units; as a result, 625,000 founder shares are no longer subject to forfeiture.
The remaining underwriters’ over-allotment option expired on March 6, 2026, resulting in 125,000 founder shares being forfeited
to the Company (Note 5).
The
accompanying notes are an integral part of these unaudited condensed financial statements.
2
X3
ACQUISITION CORP. LTD.
CONDENSED
STATEMENT OF CHANGES IN SHAREHOLDERS’ DEFICIT
FOR
THE THREE MONTHS ENDED MARCH 31, 2026
(UNAUDITED)
Shares
Amount
Shares
Amount
Capital
Deficit
Deficit
Class A
Ordinary Shares
Class B
Ordinary Shares (1)
Additional Paid-in
Accumulated
Total
Shareholders’
Shares
Amount
Shares
Amount
Capital
Deficit
Deficit
Balance — December 31, 2025
—
$ —
5,750,000
$ 575
$ 24,425
$ ( 69,205 )
$ ( 44,205 )
Balance
—
$ —
5,750,000
$ 575
$ 24,425
$ ( 69,205 )
$ ( 44,205 )
Accretion for Class A ordinary shares to redemption amount
—
—
—
—
( 8,890,584 )
( 5,306,609 )
( 14,197,193 )
Sale of Private Placement Warrants
—
—
—
—
5,375,000
—
5,375,000
Fair value of Public Warrants at issuance
—
—
—
—
3,262,500
—
3,262,500
Allocated value of transaction costs to Public and Private Placement Warrants
—
—
—
—
( 164,953 )
—
( 164,953 )
Compensation expenses
—
—
—
—
393,600
—
393,600
Forfeiture of Founder Shares
—
—
( 125,000 )
( 12 )
12
—
—
Net income
—
—
—
—
—
913,196
913,196
Balance – March 31, 2026
—
$ —
5,625,000
$ 563
$ —
$ ( 4,462,618 )
$ ( 4,462,055 )
Balance
—
$ —
5,625,000
$ 563
$ —
$ ( 4,462,618 )
$ ( 4,462,055 )
(1)
Includes
an aggregate of up to 750,000 Class B ordinary shares subject to forfeiture by the holders thereof depending on the extent to which
the underwriters’ over-allotment option was exercised. On January 26, 2026, the underwriters exercised their over-allotment
option in part and purchased an additional 2,500,000 Units; as a result, 625,000 founder shares are no longer subject to forfeiture.
The remaining underwriters’ over-allotment option expired on March 6, 2026, resulting in 125,000 founder shares being forfeited
to the Company (Note 5).
The
accompanying notes are an integral part of these unaudited condensed financial statements.
3
X3
ACQUISITION CORP. LTD.
CONDENSED
STATEMENT OF CASH FLOWS
FOR
THE THREE MONTHS ENDED MARCH 31, 2026
(UNAUDITED)
Cash Flows from Operating Activities:
Net income
$ 913,196
Adjustments to reconcile net income to net cash used in operating activities:
Payment of operation costs through promissory note
30,225
Amortization of prepaid expense
1,085
Interest earned on marketable securities held in Trust Account
( 1,486,330 )
Compensation expense
393,600
Change in fair value of overallotment liability
( 41,900 )
Changes in operating assets and liabilities:
Prepaid expenses
( 78,497 )
Accounts payable and accrued expenses
131,941
Net cash used in operating activities
( 136,680 )
Cash Flows from Investing Activities:
Investment of cash into Trust Account
( 225,000,000 )
Net cash used in investing activities
( 225,000,000 )
Cash Flows from Financing Activities
Proceeds from sale of Units, net of underwriting discounts paid
221,625,000
Proceeds from sale of Private Placements Warrants
5,375,000
Due from Sponsor
( 375,000 )
Proceeds from promissory note - related party
( 286,183 )
Payment of offering costs
( 280,889 )
Net cash provided by financing activities
226,057,928
Net Change in Cash
921,248
Cash – Beginning of period
—
Cash – End of period
$ 921,248
Noncash investing and financing activities:
Offering costs included in accrued offering costs
$ 75,000
The
accompanying notes are an integral part of these unaudited condensed financial statements.
4
X3
ACQUISITION CORP. LTD.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(UNAUDITED)
Note
1 — Organization and Business Operations
X3
Acquisition Corp. Ltd. (the “Company”) is a blank check company incorporated as a Cayman Islands exempted company on July
31, 2025. The Company was incorporated for the purpose of effecting a merger, amalgamation, share exchange, asset acquisition, share
purchase, reorganization or similar Business Combination with one or more businesses (the “Business Combination”). The Company
has not selected any specific Business Combination target.
As
of March 31. 2026, the Company had not commenced any operations. All activity for the period from July 31, 2025 (inception) through March
31. 2026 relates to the Company’s formation, the Initial Public Offering (as defined below), and subsequent to the Initial Public
Offering, identifying a target company 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 from the proceeds derived from the Initial Public Offering. The Company has selected December 31 as its fiscal year end.
The
Company’s sponsor is X3 Acquisition Management LLC (the “Sponsor”). The registration statement for the Company’s
Initial Public Offering was declared effective on January 20, 2026. On January 22, 2026, the Company consummated the Initial Public Offering
of 20,000,000 units at $ 10.00 per unit (the “Units”), which is discussed in Note 3 (the “Initial Public Offering”),
generating gross proceeds of $ 200,000,000 . Each Unit consists of one Class A ordinary share and one-half of one redeemable warrant (the
“Public Warrants”). Simultaneously with the closing of the Initial Public Offering, the Company consummated the sale of an
aggregate of 5,000,000 private placement warrants (the “Private Placement Warrants”) to the Sponsor in a private placement,
at a price of $ 1.00 per warrant, or $ 5,000,000 in the aggregate. Each whole warrant entitles the holder to purchase one Class A ordinary
share at a price of $ 11.50 per share, subject to adjustment.
On
January 26, 2026, the Company consummated the closing of an additional 2,500,000 Units sold pursuant to the underwriters’ over-allotment
option, generating gross proceeds of $ 25,000,000 . Simultaneously with the consummation of the over-allotment option on January 26, 2026,
the Company also consummated the sale of an additional 375,000 Private Placement Warrants to the Sponsor at a price of $ 1.00 per Private
Placement Warrant, generating gross proceeds of $ 375,000 .
Transaction
costs amounted to $ 9,571,416 , consisting of $ 3,375,000 of cash underwriting fee, $ 5,625,000 of deferred underwriting fee, and $ 571,416
of other offering costs.
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 commissions 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.
Following
the closing of the Initial Public Offering and the partial exercise by the underwriters of their over-allotment option, an amount of
$ 225,000,000
($ 10.00
per Unit) from the net proceeds of the sale of the Units and the Private Placement Warrants were placed in a U.S.-based trust
account (the “Trust Account”), with Continental Stock Transfer & Trust Company acting as trustee. The funds are
invested in 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; the
holding of these assets in this form is intended to be temporary and for the sole purpose of facilitating the intended Business
Combination. To mitigate the risk that the Company might be deemed to be an investment company for purposes of the Investment
Company Act, which risk increases the longer that the Company holds investments in the Trust Account, the Company may, at any time
(based on management team’s ongoing assessment of all factors related to the potential status under the Investment Company
Act), instruct the trustee to liquidate the investments held in the Trust Account and instead to hold the funds in the Trust Account
in cash or in an interest bearing demand deposit account 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 our board of directors may approve or such other time period in which the Company must complete an initial
Business Combination pursuant to an amendment to its amended and restated memorandum and articles of association (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.
5
X3
ACQUISITION CORP. LTD.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(UNAUDITED)
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. As of March 31, 2026 and December 31, 2025, the amount in the Trust Account is $ 10.07 and $ 0.00 per public share, respectively.
The
ordinary shares subject to redemption are recorded at a redemption value and classified as temporary equity upon the completion of the
Initial Public Offering, in accordance with Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification
(“ASC”) Topic 480, “Distinguishing Liabilities from Equity.”
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 (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 (and subject to lawfully
available funds therefor), redeem the public shares, at a per-share price, payable in cash, equal to the aggregate amount then on deposit
in the Trust Account, including interest earned on the funds held in the Trust Account (which interest shall be net of taxes, if any,
and less up to $ 100,000 of interest to pay liquidation and 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 the remaining shareholders and the board of directors, liquidate and dissolve, 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 initial Business Combination within the Completion Window.
The
Sponsor, officers and directors entered into a letter agreement with the Company, pursuant to which they 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;
(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 (except that any public shares such parties may purchase in compliance with the requirements of Rule 14e-5
under the Exchange Act would not be voted in favor of approving the business combination transaction).
6
X3
ACQUISITION CORP. LTD.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(UNAUDITED)
The
Sponsor 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, 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, reduce the amount of funds in the Trust Account to below the lesser of
(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 share due to reductions in the value of the trust assets, less taxes payable and up to $ 100,000
to pay dissolution expenses, 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 Sponsor to reserve for such indemnification obligations, nor has the Company independently verified whether the Sponsor has sufficient
funds to satisfy its indemnity obligations and the Company believes that the Sponsor’s only assets are securities of the Company.
Therefore, the Company cannot assure that the Sponsor would be able to satisfy those obligations.
Note
2 — Summary of 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 U.S. 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
for the period ended December 31, 2025, as filed with the SEC on March 25, 2026. The interim results for the three months ended March
31, 2026, are not necessarily indicative of the results to be expected for the year ending December 31, 2026 or for any future periods.
Liquidity
and Capital Resources
The
Company’s liquidity needs up to March 31, 2026 had been satisfied through the loan under an unsecured promissory note from the
Sponsor of up to $ 400,000 (see Note 5). As of March 31, 2026, the Company had cash of $ 921,248 and working capital of $ 1,162,945 .
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 amounts 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
may be convertible into 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. As of March 31. 2026, no such Working Capital Loans were outstanding.
In
connection with the Company’s assessment of going concern considerations in accordance with FASB ASC Topic 205-40,
“Presentation of Financial Statements - Going Concern,” as of March 31, 2026, the Company may need to raise additional
capital through loans or additional investments from its Sponsor, shareholders, officers, directors, or third parties. The
Company’s officers, directors and Sponsor may, but are not obligated to, loan the Company funds, from time to time or at any
time, in whatever amount they deem reasonable in their sole discretion, to meet the Company’s working capital needs.
Accordingly, the Company may not be able to obtain additional financing. If the Company is unable to raise additional capital, it
may be required to take additional measures to conserve liquidity, which could include, but not necessarily be limited to,
curtailing operations, suspending the pursuit of a potential transaction, and reducing overhead expenses. The Company cannot provide
any assurance that new financing will be available to it on commercially acceptable terms, if at all.
The
Company’s liquidity condition raises substantial doubt about the Company’s ability to continue as a going concern for a period
of time within one year after the date that the accompanying unaudited condensed financial statements are issued. Management plans to
address this uncertainty through a Business Combination. No adjustments have been made to the carrying amounts of assets or liabilities
should the Company be required to liquidate after the Completion Window. The Company intends to complete the initial Business Combination
before the end of the Completion Window. However, there can be no assurance that the Company will be able to consummate any business
combination by the end of the Completion Window.
Emerging
Growth Company Status
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 Exchange Act) are required to comply with the new or revised financial accounting
standards.
7
X3
ACQUISITION CORP. LTD.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(UNAUDITED)
The
JOBS Act provides that an emerging growth 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 financial statements in conformity with 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 condensed
financial statements and the reported amount of income and expenses during the reporting period. Actual results could differ 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 $ 921,248 in cash and no
cash equivalent as of March 31, 2026. The Company did not have any cash or cash equivalent as of December 31,
2025.
Marketable Securities
Held in Trust Account
The
Company’s portfolio of investments is comprised of U.S. government securities, within the meaning set forth in Section 2(a)(16)
of the Investment Company Act, with a maturity of 185 days or less, or investments in money market funds that invest in U.S. government
securities and generally have a readily determinable fair value, or a combination thereof. When the Company’s investments held
in the Trust Account are comprised of U.S. government securities, the investments are classified as trading securities. In contrast,
when the investments held in Trust Account are comprised of money market funds, these are recognized at fair value. Trading securities
and investments in money market funds are presented on the condensed balance sheets at fair value at the end of each reporting period.
Gains and losses resulting from the change in fair value of these securities are included in income from investments held in the Trust
Account in the accompanying unaudited condensed statements of operations. The estimated fair values of investments held in the Trust
Account are determined using available market information. As of March 31, 2026 and December 31, 2025, the marketable securities held
in the Trust Account were in U.S. Treasury Securities Money Market Funds.
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.
Deferred
Offering Costs
The
Company complies with the requirements of the FASB ASC Topic 340-10-S99 and SEC Staff Accounting Bulletin Topic 5A, “Expenses
of Offering.” Deferred offering costs consist principally of professional and registration fees that are related to the
Initial Public Offering. FASB ASC Topic 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. On
January 22, 2026, upon completion of the Initial Public Offering, and on January 26, 2026, upon the sale of the additional Units as
a result of the underwriters’ partial exercise of their over-allotment option, offering costs allocated to the Public Shares
subject to possible redemption are charged to temporary equity and offering costs allocated to the Public Warrants, and Private
Placement Warrants are charged to shareholders’ deficit as Public and Private Placement Warrants, after management’s
evaluation, are 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 Topic 820,
“Fair Value Measurements and Disclosures,” approximates the carrying amounts represented in the balance sheet, primarily
due to their short-term nature.
Income
Taxes
The
Company accounts for income taxes under FASB ASC Topic 740, “Income Taxes,” which requires an asset and liability
approach to financial accounting and reporting for income taxes. Deferred income tax assets and liabilities are computed for
differences between the financial statement and tax bases of assets and liabilities that will result in future taxable or deductible
amounts, based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable
income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be
realized.
FASB
ASC Topic 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 March 31, 2026 and December 31, 2025, 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 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 period presented.
8
X3
ACQUISITION CORP. LTD.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(UNAUDITED)
Derivative
Financial Instruments
The
Company evaluates its financial instruments to determine if such instruments are derivatives or contain features that qualify as
embedded derivatives in accordance with FASB ASC Topic 815, “Derivatives and Hedging”. For derivative financial
instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value on the grant
date and is then re-valued at each reporting date, with changes in the fair value reported in the statements of operations. The
classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is
evaluated at the end of each reporting period. Derivative liabilities are classified in the balance sheet as current or non-current
based on whether or not net cash settlement or conversion of the instrument could be required within 12 months of the balance sheet
date. The underwriters’ over-allotment option is deemed to be a freestanding financial instrument indexed on the contingently
redeemable shares and are be accounted for as a liability pursuant to FASB ASC Topic 480 since the underwriters’
over-allotment was not fully exercised at the time of the Initial Public Offering. As of March 31, 2026, the remaining
underwriters’ over-allotment option has expired (after the underwriters partially exercised their over-allotment option on
January 26, 2026) and, accordingly, no related liability is recognized in the Company’s condensed balance sheets.
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, if there is a shareholder vote (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, or if there is a shareholder vote or
tender offer in connection with the Company’s initial Business Combination. In accordance with FASB ASC Topic 480-10-S99, the
Company classifies public shares subject to redemption outside of permanent equity 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 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, as of March 31, 2026, 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 balance sheet. As of
March 31, 2026, the Class A ordinary shares subject to possible redemption reflected in the condensed balance sheets are reconciled
in the following table:
Schedule
of Class A Ordinary Shares Subject to Possible Redemption
Gross proceeds
$ 200,000,000
Less:
Proceeds allocated to Public Warrants
( 2,900,000 )
Proceeds allocated to over-allotment
( 251,400 )
Class A ordinary shares issuance costs
( 8,422,639 )
Plus:
Proceeds from exercise of over-allotment option
25,000,000
Proceeds Allocated to Public Warrants
( 362,500 )
Reclassification of over-allotment liability upon partial exercise
209,500
Class A ordinary shares issuance at cost
( 983,824 )
Accretion of carrying value to redemption value
2,623,154
Class A Ordinary Shares subject to possible redemption, March 31, 2026
$ 226,486,330
Net
Income 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. Income and losses are
shared pro rata between the two classes of shares. Net income per ordinary share is calculated by dividing the net income by the
weighted average ordinary shares outstanding for the respective period. Accretion associated with the redeemable shares of Class A
ordinary shares is excluded from earnings per share as the redemption value approximates fair value. Diluted net income per share
attributable to ordinary shareholders adjust the basic net income per share attributable to ordinary shareholders and the
weighted-average ordinary shares outstanding for the potentially dilutive impact of outstanding warrants. However, because the
warrants are anti-dilutive, diluted income per ordinary share is the same as basic income per ordinary share for the period
presented.
The
following table reflects the calculation of basic and diluted net income per ordinary share:
Schedule
of Basic and Diluted Net Income Per Ordinary Share
Class A
Class B
For the Three Months Ended
March 31, 2026
Class A
Class B
Basic net income per ordinary share:
Numerator:
Allocation of net income
$ 690,576
$ 222,620
Denominator:
Basic weighted average ordinary shares outstanding
16,888,889
5,444,444
Basic net income per ordinary share
$ 0.04
$ 0.04
9
X3
ACQUISITION CORP. LTD.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(UNAUDITED)
Class A
Class B
For the Three Months Ended
March 31, 2026
Class A
Class B
Diluted net income per ordinary share:
Numerator:
Allocation of net income
$ 685,038
$ 228,158
Denominator:
Diluted weighted average ordinary shares outstanding
16,888,889
5,625,000
Diluted net income per ordinary share
$ 0.04
$ 0.04
Warrant
Instruments
The
Company accounts for the Public Warrants 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 instruments under equity treatment at their assigned values. As of March 31, 2026, there
were 10,000,000 Public Warrants and 5,000,000 Private Placement Warrants outstanding.
Share-Based
Compensation
The
Company records share-based compensation in accordance with FASB ASC Topic 718, “Compensation-Share Compensation,” guidance to account for its share-based compensation. It applies 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 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 are valued by multiplying
the marketable value per founder share (defined in Note 5) by the probability of successful closing of an initial Business Combination.
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. The grants are amortized on a straight-line basis over the requisite service periods,
which is generally the vesting period. If an award is granted, but vesting does not occur, any previously recognized compensation cost
is reversed in the period related to the termination of service.
Recent
Accounting Pronouncements
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 condensed financial statements.
Note
3 — Initial Public Offering
In
the Initial Public Offering on January 22, 2026, the Company sold 20,000,000 Units at a purchase price of $ 10.00 per Unit for a total
of $ 200,000,000 . Each Unit has a price of $ 10.00 and consists of one Class A ordinary share and one-half of one Public Warrant. Each
whole Public Warrant entitles the holder to purchase one Class A ordinary share at a price of $ 11.50 per share, subject to adjustment. Each
Public 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.
On
January 26, 2026, the Company consummated the closing of an additional 2,500,000 Units sold pursuant to the underwriters’ over-allotment
option, generating gross proceeds of $ 25,000,000 . Simultaneously with the consummation of the over-allotment option on January 26, 2026,
the Company also consummated the sale of an additional 375,000 Private Placement Warrants to the Sponsor at a price of $1.00 per Private
Placement Warrant, generating gross proceeds of $375,000.
Warrants
As
of March 31, 2026, there were 10,000,000
Public Warrants and 5,000,000
Private Placement Warrants issued and outstanding. Each whole warrant entitles the holder to purchase one Class A ordinary share at
a price of $ 11.50 per
share, subject to adjustment. 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 share 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 share 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 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.
10
X3
ACQUISITION CORP. LTD.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(UNAUDITED)
If
a registration statement covering the Class A ordinary shares issuable upon exercise of the warrants is not effective by the sixty-first
(61st) 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.
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 once the warrants become exercisable 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, reorganizations,
recapitalizations 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.
In
addition, if (x) the Company issues additional Class A ordinary shares or equity-linked securities for capital raising purposes in connection
with the closing of its initial business combination at an issue price or effective issue price of less than $ 9.20 per Class A ordinary
share (with such issue price or effective issue price to be determined in good faith by the Company’s board of directors and, in
the case of any such issuance to the Company’s initial shareholders or their affiliates, without taking into account any founder
shares held by the initial shareholders or such affiliates, as applicable, prior to such issuance) (the “Newly Issued Price”),
(y) the aggregate gross proceeds from such issuances represent more than 60% of the total equity proceeds (including from such issuances
and the Initial Public Offering), and interest thereon, available for the funding of the Company’s initial business combination
on the date of the consummation of the initial business combination (net of redemptions), and (z) the volume weighted average trading
price of the Class A ordinary shares during the 20 trading day period starting on the trading day prior to the day on which the Company
consummates its initial business combination (such price, the “Market Value”) is below $ 9.20 per share, then the exercise
price of the warrants will be adjusted (to the nearest cent) to be equal to 115% of the higher of the Market Value and the Newly Issued
Price, and the $ 18.00 per share redemption trigger prices will be adjusted (to the nearest cent) to be equal to 180% of the higher of
the Market Value and the Newly Issued Price.
In
case of any reclassification or reorganization of the outstanding Class A ordinary shares (other than those described above or that solely
affects the par value of such Class A ordinary shares), or in the case of any merger or consolidation of the Company with or into another
corporation (other than a consolidation or merger in which the Company is the continuing corporation and that does not result in any
reclassification or reorganization of the issued and outstanding Class A ordinary shares), or in the case of any sale or conveyance to
another corporation or entity of the assets or other property of the Company as an entirety or substantially as an entirety in connection
with which the Company is dissolved, the holders of the warrants will thereafter have the right to purchase and receive, upon the basis
and upon the terms and conditions specified in the warrants and in lieu of the Class A ordinary shares immediately theretofore purchasable
and receivable upon the exercise of the rights represented thereby, the kind and amount of Class A ordinary shares or other securities
or property (including cash) receivable upon such reclassification, reorganization, merger or consolidation, or upon a dissolution following
any such sale or transfer, that the holder of the warrants would have received if such holder had exercised their warrants immediately
prior to such event (the “Alternative Issuance”).
11
X3
ACQUISITION CORP. LTD.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(UNAUDITED)
If
less than 70% of the consideration receivable by the holders of Class A ordinary shares in such a transaction is payable in the form
of securities in the successor entity that are listed for trading on a national securities exchange or quoted in an established over-the-counter
market, or are to be so listed for trading or quoted immediately following such event, and if the registered holder of the warrant properly
exercises the warrant within thirty days following public disclosure of such transaction, the warrant exercise price will be reduced
as specified in the warrant agreement based on the Black-Scholes Warrant Value (as defined in the warrant agreement) of the warrant.
The purpose of such exercise price reduction is to provide additional value to holders of the warrants when an extraordinary transaction
occurs during the exercise period of the warrants pursuant to which the holders of the warrants otherwise do not receive the full potential
value of the warrants.
Note
4 — Private Placement
Simultaneously
with the closing of the Initial Public Offering, the Sponsor purchased an aggregate of 5,000,000
Private Placement Warrants, at a price of $ 1.00
per Private Placement Warrant, or $ 5,000,000
in the aggregate, in a private placement. Each whole Private
Placement Warrant entitles the registered holder to purchase one Class A ordinary share at a price of $ 11.50
per share, subject to adjustment. Simultaneously with the closing
of the over-allotment option on January 26, 2026, the Company also consummated the sale of an additional 375,000
Private Placement Warrants to the Sponsor at a price of $ 1.00
per Private Placement Warrant, generating gross proceeds of
$ 375,000 .
The
Private Placement Warrants are identical to the Public Warrants sold as part of the Units in the Initial Public Offering and the
partial exercise of the underwriters’ over-allotment option except that, so long as they are held by the Sponsor, 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 and (ii) will be entitled to registration rights.
Note
5 — Related Party Transactions
Founder
Shares
On
August 18, 2025, the Company issued 5,750,000 founders shares to the Sponsor in exchange for a capital contribution of $ 25,000 , or approximately
$ 0.004 per share, to cover certain of the Company’s expenses. Up to 750,000 of the founder shares may be surrendered by the Sponsor
for no consideration depending on the extent to which the underwriters’ over-allotment is exercised. On January 23, 2026, the underwriters
partially exercised their over-allotment option and the sale of Units pursuant thereto was consummated on January 26, 2026, resulting
in 625,000 founder shares no longer subject to forfeiture. The remaining underwriters’ over-allotment option expired on March 6,
2026, resulting in 125,000 founder shares being forfeited to the Company.
On
January 22, 2026, the Sponsor granted membership interests equivalent to an aggregate of 160,000
founder shares to the independent directors of the Company. The membership interests in founder shares granted to the independent
directors are in the scope of FASB ASC Topic 718. Under FASB ASC Topic 718, stock-based compensation associated with
equity-classified awards is measured at fair value on the assignment date. The founder shares have an aggregate fair value of $ 393,600
or $ 2.46
per share. The Company recognized stock-based compensation expense of $ 363,600
on January 22, 2026. The Company established the fair value of founder shares using Monte Carlo Simulation Model prepared by a third-party valuation firm, which takes into consideration the following market assumptions; (i) implied share price of $ 9.85 ,
and (ii) probability of De-SPAC and instrument-specific market adjustment of 25.0 %.
With
certain limited exceptions, the Company’s initial shareholders 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) 180 days 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.
Promissory
Note — Related Party
On
August 5, 2025, the Sponsor had agreed to loan the Company an aggregate of up to $ 400,000 to be used for a portion of the expenses of
the Initial Public Offering. The loan was non-interest bearing, unsecured and due at the earlier of November 1, 2026, the date on which
the Company consummates the Initial Public Offering, or the date on which the Company determines not to proceed with the Initial Public
Offering. The Company had borrowed $ 286,183 under the promissory note, which was repaid at the closing of the Initial Public Offering
on January 22, 2026. Borrowings under the note are no longer available.
Due
from Sponsor
On
January 22, 2026, the Company repaid the Promissory Note to the Sponsor but in excess of the outstanding balance by $ 25,461 . The Sponsor
paid the Company $ 25,461 to refund the overpayment on January 27, 2026. As of March 31, 2026, the Company was owed $ 375,000 from the
Sponsor, which amount is reflected in due from Sponsor on the accompanying condensed balance sheets.
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. 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 amounts 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 may be convertible into 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. As of March 31, 2026, no such Working Capital Loans were outstanding.
12
X3
ACQUISITION CORP. LTD.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(UNAUDITED)
Administrative
Services Agreement
Commencing
on January 20, 2026, the Company entered into an agreement with the Sponsor or an affiliate to pay an aggregate of $ 10,000 per month
for office space, utilities and secretarial and administrative support. These monthly fees will cease upon the completion of the initial
Business Combination or the liquidation of the Company. For the three months ended March 31, 2026, the Company incurred $ 21,000 of administrative
services fees which was included in accrued expenses in the accompanying condensed balance sheets.
Note
6 — Commitments and Contingencies
Risks
and Uncertainties
The
Company’s ability to complete an initial Business Combination may be adversely affected by various factors, many of which are beyond
the Company’s control. The Company’s ability to consummate an initial Business Combination could be impacted by, among other
things, changes in laws or regulations, downturns in the financial markets or in economic conditions, inflation, fluctuations in interest
rates, increases in tariffs, supply chain disruptions, declines in consumer confidence and spending, public health considerations, and
geopolitical instability, such as the military conflicts in Ukraine and the Middle East. The Company cannot at this time predict the
likelihood of one or more of the above events, their duration or magnitude or the extent to which they may negatively impact the Company’s
ability to complete an initial Business Combination.
Registration
Rights
The
holders of the founder shares, the 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 pursuant to a registration rights agreement signed on the effective date of the Initial Public Offering.
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.
Underwriters’
Agreement
The
underwriters had a 45-day option from the date of the Initial Public Offering to purchase up to an additional 3,000,000 Units to cover
over-allotments, if any. On January 26, 2026, the Company consummated the closing of an additional 2,500,000 Units sold pursuant to the
underwriters’ over-allotment option. The remaining underwriters’ over-allotment option expired on March 6, 2026.
The
underwriters were entitled to a cash underwriting discount of 1.50 % of the gross proceeds of the Initial Public Offering, or $ 3,375,000
in the aggregate, which was paid at the closing of the Initial Public Offering and during the partial exercise of the over-allotment
option. Additionally, the underwriters are entitled to a deferred underwriting discount of 2.50 % of the gross proceeds of the Initial
Public Offering, or $ 5,625,000 in the aggregate, and is payable to the underwriters based on the total amount of funds remaining in the
Trust Account after redemptions of public shares; provided that the underwriters have agreed to waive their rights to the deferred underwriting
commissions if the Trust Account is less than $ 70 million on the closing date of the initial Business Combination.
Note
7 — Shareholders’ Deficit
Preference
Shares — The Company is authorized to issue a total of 5,000,000 preference shares at par value of $ 0.0001 each. As of
March 31, 2026 and December 31, 2025, there were no preference shares issued or outstanding.
Class
A Ordinary Shares — The Company is authorized to issue a total of 500,000,000 Class A ordinary shares at par value of $ 0.0001
each. As of March 31, 2026 and December 31, 2025, there were no Class A ordinary shares issued or outstanding, excluding 22,500,000 Class
A ordinary shares subject to possible redemption.
Class
B Ordinary Shares — The Company is authorized to issue a total of 50,000,000 Class B ordinary shares at par value of $ 0.0001
each. On August 18, 2025, the Company issued 5,750,000 Class B ordinary shares to the Sponsor for $ 25,000 , or approximately $ 0.004 per
share. As of December 31, 2025, there were 5,750,000 Class B ordinary shares issued and outstanding. On January 23, 2026, the underwriters
partially exercised their over-allotment option and the sale of Units pursuant thereto was consummated on January 26, 2026, resulting
in 625,000 founder shares no longer subject to forfeiture. The remaining underwriters’ over-allotment option expired on March 6,
2026, resulting in 125,000 founder shares being forfeited to the Company. As a result, as of March 31, 2026, there were 5,625,000 Class
B ordinary shares issued and outstanding.
The
founder shares will automatically convert into Class A ordinary shares concurrently with or immediately following 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, reorganizations, recapitalizations and the like, and subject to further adjustment as provided herein.
13
X3
ACQUISITION CORP. LTD.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(UNAUDITED)
In
the case that additional Class A ordinary shares, or any other equity-linked securities, are issued or deemed issued in excess of the
amounts sold in the Initial Public Offering and related to or in connection with the closing of the initial Business Combination, the
ratio at which Class B ordinary shares convert into Class A ordinary shares will be adjusted (unless the holders of a majority of the
outstanding Class B ordinary shares agree to waive such adjustment with respect to any such issuance or deemed issuance) so that the
number of Class A ordinary shares issuable upon conversion of all Class B ordinary shares will equal, in
the aggregate, approximately 20 % of the sum of (i) the total number of all Class A ordinary shares outstanding upon the completion of
the Initial Public Offering (including any Class A ordinary shares issued pursuant to the underwriters’ over-allotment option),
plus (ii) all Class A ordinary shares and equity-linked securities issued or deemed issued, in connection with the closing of the initial
Business Combination (excluding any shares or equity-linked securities issued, or to be issued, to any seller in the initial Business
Combination and any Private Placement Warrants issued to the Sponsor or any of its affiliates or to the Company’s officers or directors
upon conversion of working capital loans) minus (iii) any redemptions of Class A ordinary shares by public shareholders in connection
with an initial Business Combination; 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.
Note
8 — Fair Value Measurements
Fair
value is defined as the price that would be received for sale of an asset or paid for transfer of a liability in an orderly transaction
between market participants at the measurement date. GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputs
used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets
or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). These tiers include:
●
Level
1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets;
●
Level
2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted
prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active;
and
●
Level
3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions,
such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
In some circumstances, the inputs used to measure fair value might be categorized within different levels of the fair value hierarchy.
In those instances, the fair value measurement is categorized in its entirety in the fair value hierarchy based on the lowest level
input that is significant to the fair value measurement.
The
following table presents information about the Company’s assets that are measured at fair value as of March 31, 2026 and December
31, 2025 and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:
Schedule
of Fair Value Hierarchy of Valuation Inputs
Level
March
31,
2026
December
31,
2025
Assets:
Marketable Securities held
in Trust Account
1
$ 226,486,330
$ —
In
some circumstances, the inputs used to measure fair value might be categorized within different levels of the fair value hierarchy. In
those instances, the fair value measurement is categorized in its entirety in the fair value hierarchy based on the lowest level input
that is significant to the fair value measurement.
The
fair value of the Public Warrants is $ 2,900,000
or $ 0.29
per Public Warrant. The fair value of Public Warrants was determined using Monte Carlo Simulation Model. The Public Warrants issued
in the Initial Public Offering and the partial exercise by the underwriters of their over-allotment option have been classified
within shareholders’ deficit and will not require remeasurement after issuance. The following table presents the quantitative
information regarding market assumptions used in the Level 3 valuation of the Public Warrants:
14
X3
ACQUISITION CORP. LTD.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
MARCH
31, 2026
(UNAUDITED)
Schedule
of Quantitative Information Regarding Market Assumptions
January 22, 2026
Volatility
2.5 %
Risk free rate
4.00 %
Stock price
$ 9.85
Expected term to business combination (Years)
2.0
Probability of business combination and market adjustment
25.0 %
Note
9 — Segment Information
FASB
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 chief operating decision maker
(“CODM”), or group, in deciding how to allocate resources and assess performance.
The
Company’s CODM has been identified as the Chief Financial 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 the Company only has one reportable segment.
The
CODM assesses performance for the single segment and decides how to allocate resources. The measure of segment assets is reported on
the condensed balance sheets as total assets. The measure of segment profit or loss is net income or loss as presented in the
unaudited condensed statement of operations. When evaluating the Company’s performance and making key decisions regarding
resource allocation the CODM reviews several key metrics, which include the following:
Schedule of Segment Information
March
31,
2026
December
31,
2025
Cash
$ 921,248
$ —
Marketable securities held in Trust Account
$ 226,486,330
$ —
For the Three
Months Ended
March 31,
2026
General and administrative costs
$ 221,434
Interest income earned on marketable securities held in Trust Account
$ 1,486,330
The CODM reviews interest income earned on marketable securities held 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 expense are reviewed and monitored by the CODM to manage and forecast cash to ensure
enough capital is available to complete an initial Business Combination within the Completion Window. 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 unaudited condensed statement of operations, are the significant segment expenses
provided to the CODM on a regular basis.
Note
10 — Subsequent Events
The
Company evaluated subsequent events and transactions that occurred after the balance sheet date up to the date that the unaudited condensed
financial statements was available to be issued. Based upon this review, the Company did not identify any
subsequent events that would have required adjustment or disclosure in the unaudited condensed financial statement.
15
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 X3 Acquisition
Corp. Ltd. References to our “management” or our “management team” refer to our officers and directors, and references
to the “Sponsor” refer to X3 Acquisition Management 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 of 1933, as
amended (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”),
that are not historical facts and involve risks and uncertainties that could cause actual results to differ materially from those expected
and projected. All statements, other than statements of historical fact included in this Form 10-Q including, without limitation, statements
in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” regarding the Company’s
financial position, business strategy and the plans and objectives of management for future operations, are forward-looking statements.
Words such as “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. 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 Annual Report
on Form 10-K filed with the SEC. The Company’s securities filings can be accessed on 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 July 31, 2025 formed for the purpose of effecting a merger, amalgamation,
share exchange, asset acquisition, share purchase, reorganization or similar business combination with one or more businesses (the “Business
Combination”). 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
may seek to extend the completion window consistent with applicable laws, regulations and stock exchange rules by amending our amended
and restated memorandum and articles of association. Such an amendment would require the approval of our public shareholders, who will
be provided the opportunity to redeem all or a portion of their public shares in connection with the vote on such approval. Such redemptions
will decrease the amount held in our trust account and our capitalization and may affect our ability to maintain our listing on Nasdaq.
In addition, the Nasdaq rules currently require special purpose acquisition companies (such as us) to complete their initial business
combination in accordance with the Nasdaq 36-month requirement. If we do not meet the Nasdaq 36-month requirement, our securities will
likely be subject to a suspension of trading and delisting from Nasdaq.
Results
of Operations
We
have neither engaged in any operations nor generated any revenues to date. Our only activities from July 31, 2025 (inception) through
March 31, 2026 were organizational activities, those necessary to prepare for the Initial Public Offering, described below, and subsequent
to the closing of the Initial Public Offering, 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 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, among other things), as well as for due diligence expenses.
For
the three months ended March 31, 2026, we had a net income of $913,196 which consists of interest earned on marketable securities held
in Trust Account of $1,486,330, change on overallotment liability of $41,900, offset by compensation expense of $393,600 and general
and administrative costs of $221,434.
Liquidity,
Capital Resources and Going Concern
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 Sponsor and loans from the Sponsor. As of March 31, 2026, we had $921,248 in cash and working capital
surplus of $1,162,945.
On
January 22, 2026, we consummated the Initial Public Offering of 20,000,000 Units at $10.00 per Unit, generating gross proceeds of $200,000,000.
Simultaneously with the closing of the Initial Public Offering, we consummated the sale of an aggregate of 5,000,000 Private Placement
Warrants to the Sponsor, at a price of $1.00 per Private Placement Warrant, or $5,000,000 in the aggregate.
16
On
January 26, 2026, we consummated the closing of an additional 2,500,000 Units sold pursuant to the underwriters’ over-allotment
option, generating gross proceeds of $25,000,000. Simultaneously with the consummation of the over-allotment option on January 26, 2026,
we also consummated the sale of an additional 375,000 Private Placement Warrants to the Sponsor at a price of $1.00 per Private Placement
Warrant, generating gross proceeds of $375,000.
Following
the Initial Public Offering, including the partial exercise by the underwriters of their over-allotment option, and the sale of the
Private Placement Warrants, a total of $225,000,000 was placed in the trust account. We incurred total transactions costs amounting
to $9,571,416, consisting of $3,375,000 of cash underwriting fee, $5,625,000 of deferred underwriting fee, and $571,416 of other
offering costs.
For
the three months ended March 31, 2026, net cash used in operating activities was $136,680. Net income of $913,196 was affected by interest
earned on marketable securities held in Trust Account of $1,486,330, change in Fair Value of Overallotment liability of $41,900, offset
by compensation expense of $393,600, payment of operation costs through promissory note of $30,225 and amortization of prepaid expense
of $1,085. Changes in operating assets and liabilities used $53,444 of cash for operating activities
As
of March 31, 2026, we had marketable securities held in the Trust Account of $226,486,330 (including approximately $1,486,330 of interest
income). 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 March 31, 2026, we had cash of $921,248. 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, our Sponsor or an
affiliate of our Sponsor or certain of our officers and directors may, but are not obligated to, loan us funds as may be required. If
we complete a Business Combination, we may repay such loaned amounts out of the proceeds of the Trust Account released to us. 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 may be convertible into 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.
In
connection with the Company’s assessment of going concern considerations in accordance with ASC 205-40, “Presentation of
Financial Statements - Going Concern,” as of March 31, 2026, Management believes we may need to raise additional capital through
loans or additional investments from its Sponsor, shareholders, officers, directors, or third parties. The Company’s officers,
directors and Sponsor may, but are not obligated to, loan the Company funds, from time to time or at any time, in whatever amount they
deem reasonable in their sole discretion, to meet the Company’s working capital needs. Accordingly, we may not be able to obtain
additional financing. If we are unable to raise additional capital, it may be required to take additional measures to conserve liquidity,
which could include, but not necessarily be limited to, curtailing operations, suspending the pursuit of a potential transaction, and
reducing overhead expenses. We cannot provide any assurance that new financing will be available to it on commercially acceptable terms,
if at all.
The
Company’s liquidity condition raises substantial doubt about our ability to continue as a going concern for a period of time within
one year after the date that the accompanying unaudited condensed financial statements are issued. Management plans to address this uncertainty
through a Business Combination. No adjustments have been made to the carrying amounts of assets or liabilities should the Company be
required to liquidate after the Completion Window. We intend to complete the initial Business Combination before the end of the Completion
Window. However, there can be no assurance that we will be able to consummate any business combination by the end of the Completion Window.
Off-Balance
Sheet Arrangements
We
have no obligations, assets or liabilities, which would be considered off-balance sheet arrangements as of March 31, 2026. We do not
participate in transactions that create relationships with unconsolidated entities or financial partnerships, often referred to as variable
interest entities, which would have been established for the purpose of facilitating off-balance sheet arrangements. We have not entered
into any off-balance sheet financing arrangements, established any special purpose entities, guaranteed any debt or commitments of other
entities, or purchased any non-financial assets.
Contractual
Obligations
We
do not have any long-term debt, capital lease obligations, operating lease obligations or long-term liabilities, other than an agreement
with the Sponsor or an affiliate to pay an aggregate of $10,000 per month for office space, utilities and secretarial and administrative
support. These monthly fees will cease upon the completion of the initial business combination or the liquidation of the Company.
The
Company granted the underwriters a 45-day option from the date of the Initial Public Offering to purchase up to an additional 3,000,000
Units to cover over-allotments, if any. On January 26, 2026, the Company consummated the closing of an additional 2,500,000 Units sold
pursuant to the underwriters’ over-allotment option. The underwriters had 45 days from the date of the Initial Public Offering
to purchase the remaining 500,000 Units. On March 6, 2026, the underwriters’ over-allotment option expired for 500,000 Units.
The
underwriters were entitled to a cash underwriting discount of 1.50% of the gross proceeds of the Initial Public Offering, or $3,375,000
in the aggregate, which was paid at the closing of the Initial Public Offering and during the partial exercise of the over-allotment
option. Additionally, the underwriters are entitled to a deferred underwriting discount of 2.50% of the gross proceeds of the Initial
Public Offering, or $5,625,000 in the aggregate, and is payable to the underwriters based on the total amount of funds remaining in the
trust account after redemptions of public shares; provided that the underwriters have agreed to waive their rights to the deferred underwriting
commissions if the trust account is less than $70 million on the closing date of the initial business combination.
17
Critical
Accounting Estimates
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. Making estimates requires management to exercise significant judgement. 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 materially differ from those estimates. As of March 31, 2026, we
did not have any critical accounting estimates to be disclosed.
Net
Income per Class B 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. Income and losses are shared pro
rata between the two classes of shares. Net income per Class B Ordinary Share is computed by dividing net loss by the weighted average
number of ordinary shares outstanding for the period. Accretion associated with the redeemable Ordinary Shares is excluded from income
per Class B Ordinary Share as the redemption value approximates fair value.
Recent
Accounting Pronouncements
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 and procedures are controls and other procedures designed to ensure that information required to be disclosed in our reports
filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s
rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information
required to be disclosed in our reports filed or submitted under the Exchange Act is accumulated and communicated to management, including
our Chief Executive Officer and Chief Financial Officer (together, the “Certifying Officers”), or persons performing similar
functions, as appropriate, to allow timely decisions regarding required disclosure.
Under
the supervision and with the participation of our management, including our Certifying Officers, we carried out an evaluation of the
effectiveness of the design and operation of our disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) under
the Exchange Act. Based on the foregoing, our Certifying Officers concluded that our disclosure controls and procedures were effective
as of the end of the quarterly period ended March 31, 2026.
Changes
in Internal Control over Financial Reporting
There
was no change in our internal control over financial reporting that occurred during the fiscal quarter covered by this Quarterly Report
that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
18
PART
II - OTHER INFORMATION
Item
1. Legal Proceedings
To
the knowledge of our management, there is no material litigation, arbitration or governmental proceeding currently pending against us,
any of our officers or directors in their capacity as such or against any of our property.
Item
1A. Risk Factors
We
are a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and are not required to provide the information otherwise
required under this item.
Item
2. Unregistered Sales of Equity Securities and Use of Proceeds
On
January 22, 2026, we consummated the Initial Public Offering of 20,000,000 Units at $10.00 per Unit, generating gross proceeds of $200,000,000.
On January 26, 2026, we consummated the closing of an additional 2,500,000 Units sold pursuant to the underwriters’ over-allotment
option, generating gross proceeds of $25,000,000. The securities in the offering were registered under the Securities Act on registration
statement on Form S-1 (No. 333-290299).
Simultaneously
with the closing of the Initial Public Offering, we consummated the sale of an aggregate of 5,000,000 Private Placement Warrants to the
Sponsor, at a price of $1.00 per Private Placement Warrant, or $5,000,000 in the aggregate. With the consummation of the over-allotment
option on January 26, 2026, we also consummated the sale of an additional 375,000 Private Placement Warrants to the Sponsor at a price
of $1.00 per Private Placement Warrant, generating gross proceeds of $375,000. 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 issuance of the Private Placement Warrants was
made pursuant to the exemption from registration contained in Section 4(a)(2) of the Securities Act.
The
Private Placement Warrants are identical to the warrants underlying the Units sold in the Initial Public Offering, except that the Private
Placement Warrants (i) may not, subject to certain limited exceptions, be transferred, assigned or sold by the holders until 30 days
after the completion of our initial business combination and (ii) will be entitled to registration rights.
Of
the gross proceeds received from the initial public offering and the proceeds of the sale of the Private Placement Warrants, an aggregate
of $225,000,000 was placed in the trust account.
We
paid a total transaction costs of $9,571,416, consisting of $3,375,000 of cash underwriting fee, $5,625,000 of deferred underwriting
fee, and $571,416 of other offering costs.
For
a description of the use of the proceeds generated in our Initial Public Offering, see Part I, Item 2 of this Quarterly Report.
Item
3. Defaults Upon Senior Securities
None.
Item
4. Mine Safety Disclosures
Not
applicable.
Item
5. Other Information
None .
19
Item
6. Exhibits
The
following exhibits are filed as part of, or incorporated by reference into, this Quarterly Report.
No.
Description
of Exhibit
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.
**
These
certifications are furnished to the SEC pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and are deemed not filed for purposes
of Section 18 of the Exchange Act nor shall they be deemed incorporated by reference in any filing under the Securities Act, except
as shall be expressly set forth by specific reference in such filing.
20
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned thereunto duly authorized.
X3
ACQUISITION CORP. LTD.
Date:
May 19, 2026
By:
/s/
Andrew J. Redleaf
Name:
Andrew
J. Redleaf
Title:
Chief
Executive Officer
(Principal
Executive Officer)
Date:
May 19, 2026
By:
/s/
Kenneth J. Weiller
Name:
Kenneth
J. Weiller
Title:
Chief
Operating Officer and Chief Financial Officer
(Principal
Financial and Accounting Officer)
21
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.