false
0001903464
00-0000000
0001903464
2025-06-26
2025-06-26
0001903464
AIMWF:UnitsConsistingOfOneNewUnitAndOneClass1RedeemableWarrantEachExercisableForOneClassOrdinaryShareAtExercisePriceOf11.50Member
2025-06-26
2025-06-26
0001903464
AIMWF:NewUnitsConsistingOfOneClassOrdinaryShareAndOnehalfOfOneClass2RedeemableWarrantEachFullExercisableForOneClassOrdinaryShareAtExercisePriceOf11.50Member
2025-06-26
2025-06-26
0001903464
AIMWF:Class1RedeemableWarrantsEachExercisableForOneClassOrdinaryShareAtExercisePriceOf11.50Member
2025-06-26
2025-06-26
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934
Date of Report (Date of earliest event reported):
June 26, 2025
AIMFINITY INVESTMENT CORP. I
(Exact name of registrant as specified in its charter)
Cayman Islands |
|
001-41361 |
|
N/A |
(State or other jurisdiction |
|
(Commission File Number) |
|
(IRS Employer |
of incorporation) |
|
|
|
Identification Number) |
221
W 9th St, PMB
235
Wilmington,Delaware 19801
(Address of principal executive offices)
(425) 365-2933
(Registrant’s telephone number, including
area code)
(Former name or former address, if changed since
last report.)
Check the appropriate box below if the Form 8-K
filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☒ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
☐ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
☐ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
☐ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act.
Title of each class |
|
Trading Symbol |
|
Name of each exchange on
which registered |
Units, consisting of one New Unit and one Class 1 redeemable warrant, each exercisable for one Class A ordinary share at an exercise price of $11.50 |
|
AIMUF |
|
OTC Market Group, Inc. |
New Units, consisting of one Class A ordinary share and one-half of one Class 2 redeemable warrant, each full exercisable for one Class A ordinary share at an exercise price of $11.50 |
|
AIMTF |
|
OTC Market Group, Inc. |
Class 1 redeemable warrants, each exercisable for one Class A ordinary share at an exercise price of $11.50 |
|
AIMWF |
|
OTC Market Group, Inc. |
Indicate by check mark whether the registrant
is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the
Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
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.
Item 8.01. Other Events
As previously disclosed by Aimfinity
Investment Corp. I (“AIMUF” or the “Company”) in its Current Report on Form 8-K filed on October 16, 2023, on
October 13, 2023, the Company entered into that certain Agreement and Plan of Merger (as may be amended, supplemented or otherwise modified
from time to time, the “Merger Agreement”), with Docter Inc., a Delaware corporation (“Docter”), Aimfinity Investment
Merger Sub I, a Cayman Islands exempted company and wholly-owned subsidiary of AIMUF (“Purchaser”), and Aimfinity Investment
Merger Sub II, Inc., a Delaware corporation and wholly-owned subsidiary of Purchaser (“Merger Sub”), pursuant to which AIMUF
will complete a business combination (the “Business Combination”) with Docter that involves a reincorporation merger and an
acquisition merger. The Purchaser shall survive the Business Combination and be referred to as “PubCo” after the Business
Combination.
The
registration statement/proxy statement in Form F-4 in connection with the Business Combination (File Number 333-284658, the
“Registration Statement”) contains the unaudited pro forma condensed combined balance sheet as of June 30,
2024 which gives pro forma effect to the Business Combination as if it had been consummated as of that date. The basis of such pro
forma presentation assumes different scenarios of the redemption requests by the Company’s public shareholders.
On March 27, 2025, the Company held an extraordinary general meeting
of the shareholders (the “EGM”) in connection with the Business Combination at
which the shareholders of the Company approved the business Combination.
In
connection with the EGM, holders of 1,072,957 shares of Class A ordinary shares of the Company exercised redemption
rights. Thus, the updated unaudited pro forma condensed combined financial information included in this report is
presented based on the actual redemption requests by the Company’s public shareholders and gives consideration of:
| ● | The Purchase Agreement as previously disclosed in the Form 8-K filed on May 30, 2025; |
| ● | The conversion of the outstanding extension loan = and working capital loan of the Company as previously disclosed in the Form 8-K filed on April 9, 2025; |
| ● | The conversion of the outstanding promissory notes of Docter as previously disclosed in the Form 8-K filed on April 9, 2025; |
| ● | The Discharge Agreements as previously disclosed in the Form 8-K filed on June 18, 2025; and |
| ● | The estimated monthly burn rate of Docter for the 12-month period from July 1, 2024 to June 30, 2025. |
UNAUDITED PRO FORMA CONDENSED
COMBINED FINANCIAL INFORMATION
Introduction
The unaudited pro forma condensed
combined financial statements were prepared in accordance with Article 11 of SEC Regulation S-X, as amended by the final rule,
Release No. 33-10786, Amendments to Financial Disclosures about Acquired and Disposed Businesses. Release
No. 33-10786 replaced the previous pro forma adjustment criteria with simplified requirements to depict the accounting for the
Transactions (“Transaction Accounting Adjustments”) and present the reasonably estimable synergies and other transaction effects
that have occurred or are reasonably expected to occur (“Management’s Adjustments”). Management has elected not to present
Management’s Adjustments and will only be presenting Transaction Accounting Adjustments in the unaudited pro forma condensed combined
financial information. The adjustments presented in the unaudited pro forma condensed combined financial statements have been identified
and presented to provide relevant information necessary for an understanding of the combined company reflecting the Transactions.
The unaudited pro forma condensed
combined financial statements are provided for illustrative purposes only and are not necessarily indicative of what the actual results
of operations and financial position would have been had the Transactions taken place on the dates indicated, nor are they indicative
of the future consolidated results of operations or financial position of the combined company.
The unaudited pro forma condensed
combined balance sheet as of June 30, 2024 has been prepared using, and should be read in conjunction with, the following:
| ● | AIMUF’s unaudited consolidated balance sheet as of June
30, 2024 and the related notes included elsewhere in the Company’s Quarterly Report on Form 10-Q filed on August 13, 2024, through
which we derived AIMUF’s unaudited consolidated balance sheet as of June 30, 2024; and |
| ● | Docter’s unaudited condensed consolidated balance sheet
as of June 30, 2024 and the related notes included elsewhere in the Company’s proxy statements on Form DEFM14A filed on March
6, 2025. |
The unaudited pro forma condensed
combined statement of operations for the six months ended June 30, 2024, and for the year ended December 31, 2023 has been prepared
using, and should be read in conjunction with, the following:
| ● | AIMUF’s unaudited consolidated statement of operations
for the six months ended June 30, 2024 and the related notes included elsewhere in the Company’s Quarterly Report on Form 10-Q
filed on August 13, 2024, through which we derived AIMUF’s unaudited consolidated statement of operations for the six months ended
June 30, 2024; and |
| ● | Docter’s unaudited condensed consolidated statement
of operations for the six months ended June 30, 2024 and the related notes included elsewhere in the Company’s proxy statements
on Form DEFM14A filed on March 6, 2025. |
|
● |
AIMUF’s consolidated statement of operations for the year ended December 31, 2023 and the related notes included elsewhere in the Company’s Annual Report on Form 10-K filed on April 12, 2024; and |
| ● | Docter’s consolidated statement of operations for the
year ended December 31, 2023 and the related notes included elsewhere in the Company’s proxy statements on Form DEFM14A filed
on March 6, 2025. |
Description of the Business Combination
On October 13, 2023,
AIMUF, PubCo, Merger Sub, and Docter entered into the Merger Agreement, pursuant to which among other things, AIMUF will merge with and
into PubCo, with PubCo as the surviving entity (the “Reincorporation Merger”); one business day after the Reincorporation
Merger, Merger Sub will be merged with and into Docter, resulting in Docter being a wholly owned subsidiary of PubCo. Upon consummation
of the Business Combination, PubCo shall be renamed as “Inkwater Holding Inc.”
Accounting for the Business Combination
The Business Combination will
be accounted for as a “reverse recapitalization” in accordance with ASC 805-10-55-12 through 55-15. Under this method
of accounting, AIMUF will be treated as the “acquired” company for financial reporting purposes. This determination is primarily
based on the fact that subsequent to the Business Combination, Docter’s stockholders are expected to have a majority of the voting
power of the Combined Company, Docter will comprise all of the ongoing operations of the Combined Company. Accordingly, for accounting
purposes, the Business Combination will be treated as the equivalent of Docter issuing shares for the net assets of AIMUF, accompanied
by a recapitalization. The net assets of AIMUF will be stated at historical costs. No goodwill or other intangible assets will be recorded.
Operations prior to the Business Combination will be those of Docter.
Basis of Pro Forma Presentation
The unaudited pro forma
combined financial information included in this Form 8-K has been prepared using actual redemption of AIMUF’s public shares, assumes
that: (i) no PubCo Warrants are exercised and (ii) no Earnout Shares are issued and outstanding.
The unaudited pro forma condensed
combined financial information does not give effect to any anticipated synergies, operating efficiencies, tax savings, or cost savings
that may be associated with the Business Combination.
The following table illustrates estimated ownership levels in the Combined
Company, immediately following the consummation of the Business Combination, based on actual redemption requests by the Public Shareholders
and the following assumptions:
Holders of PubCo Ordinary Shares | |
Pro Forma Combined | |
| |
No. of Shares | | |
Ownership % | |
AIMUF Public Shareholders (1) | |
| 43,519 | | |
| 0.5 | % |
AIMUF Initial Shareholders (2) | |
| 2,504,500 | | |
| 25.3 | % |
Aimfinity Investment LLC (3) | |
| 1,692,500 | | |
| 17.1 | % |
Imperii Strategies LLC (former Sponsor member) (4) | |
| 772,000 | | |
| 7.8 | % |
Xin Wang (former AIMA director) (5) | |
| 10,000 | | |
| 0.1 | % |
Joshua Gordon (former AIMA director) (5) | |
| 10,000 | | |
| 0.1 | % |
James J. Long (former AIMA director) (5) | |
| 10,000 | | |
| 0.1 | % |
Nicholas Torres III (former AIMA director) (5) | |
| 10,000 | | |
| 0.1 | % |
Docter Stockholders (6) | |
| 6,000,000 | | |
| 60.7 | % |
AIMUF Independent Director Compensation Shares (7) | |
| 30,000 | | |
| 0.3 | % |
Kevin D. Vassily (current AIMA director) | |
| 10,000 | | |
| 0.1 | % |
Hanzhong (Han) Li (current AIMA director) | |
| 10,000 | | |
| 0.1 | % |
Teng-Wei Chen (current AIMA director) | |
| 10,000 | | |
| 0.1 | % |
Docter Financial Advisor Compensation Shares (8) | |
| 20,000 | | |
| 0.2 | % |
Working Capital Units held by I-Fa Chang (9) | |
| 150,000 | | |
| 1.5 | % |
PubCo Ordinary Shares held by I-Fa Chang (10) | |
| 687,054 | | |
| 6.9 | % |
US Tiger Compensation Shares (11) | |
| 132,875 | | |
| 1.4 | % |
D. Boral Compensation Shares (11) | |
| 132,875 | | |
| 1.4 | % |
Additional PubCo Ordinary Shares to be issued for AIMA Working Capital Loans (9) | |
| 83,807 | | |
| 0.8 | % |
Additional PubCo Ordinary Shares to be issued for Docter Working Capital Loans (12) | |
| 103,019 | | |
| 1.0 | % |
Total | |
| 9,887,649 | | |
| 100.0 | % |
|
(1) |
As of the date of this current
report on Form 8-K, there are 43,519 Class
A ordinary shares, par value $0.0001 per share of AIMUF (the “Class A Ordinary Shares”), held by public shareholders (the
“Public Shares”) issued and outstanding that are subject and available to redemption. |
| (2) | The equity interests held by certain initial shareholders
of AIMUF (the “Initial Shareholders”) following the Business Combination include ordinary shares of PubCo, par value $0.0001
per share (the “PubCo Ordinary Shares”) in exchange for an aggregate of 2,504,500 AIMA Ordinary Shares held by the Initial
Shareholders. |
|
(3) |
Includes PubCo Ordinary Shares in exchange for: 1,652,500 Class B ordinary shares, par value $0.0001 per share of AIMUF (the “Class B Ordinary Shares”), held by Aimfinity Investment LLC (the “Sponsor”), 40,000 Class B Ordinary Shares that are in the process of being transferred from certain former directors and officers of AIMUF to the Sponsor pursuant to certain share repurchase agreement between the Sponsor and Xin Wang, Joshua Gordon, James J. Long and Nicholas Torres III, dated March 16, 2023. |
| (4) | Includes PubCo Ordinary Shares in exchange for: 492,000 Class A
Ordinary Shares underlying the private placement units sold in a private placement consummated simultaneously with the initial public
offering of AIMUF and 280,000 Class B Ordinary Shares held by Imperii Strategies LLC, a former member of the Sponsor, for the benefits
for itself and two other former members of the Sponsor, pursuant to certain distribution arrangements by the Sponsor to its then members
on March 16, 2023. |
| (5) | Includes PubCo Ordinary Shares in exchange for: 10,000 Class B
Ordinary Shares held by the former director and excludes 10,000 Class B Ordinary Shares that are in the process of being transferred
from certain former directors and officers of AIMUF to the Sponsor pursuant to certain share repurchase agreement between the Sponsor
and the former directors, dated March 16, 2023. |
| (6) | Includes PubCo Ordinary Shares exchanged for 100% issued
and outstanding shares of Docter stock at $10.00 per share. |
| (7) | Pursuant to the Merger Agreement, each then serving independent
directors of AIMUF shall receive 10,000 PubCo Ordinary Shares upon closing of the Business Combination (the “Closing”). |
| (8) | Pursuant to a certain engagement letter, by and between Docter
and Henry Guo, as exclusive financial advisor, dated December 22, 2024, Henry Guo shall receive 20,000 PubCo Ordinary Shares upon Closing. |
|
(9) |
Pursuant to an exchange agreement (the “AIMUF Exchange Agreement”), dated April 8, 2025, by and among the Company, Purchaser, Docter, and Mr. Chang, as the holder of certain Working Capital Notes and the Extension Notes (as defined therein), all $1,472,471 under the Extension Notes and $27,529 under the Working Capital Notes will be converted into 150,000 private placement units of AIMUF, and the remaining balance of the Working Capital Notes, including any working capital loans that may be provided prior to the closing of the Business Combination, less $27,529 will be exchanged for such number of PubCo Ordinary Shares at a conversion price of $10.00 per share. |
|
(10) |
Pursuant to a certain securities purchase agreement, dated May 27, 2025, by and between Purchaser and I-Fa Chang, AIMUF’s related party, and Inkrock Holding Limited, a British Virgin Islands company, Purchaser issued 687,054 ordinary shares, par value $0.0001 per share to I-Fa Chang in exchange for acquiring the control of Inkrock Holding Limited from I-Fa Chang. Inkrock Holding Limited owns real property located in Mercer Island, Washington State. |
|
(11) |
On June 13, 2025, the Company,
Purchaser, Merger Sub, and Docter entered into agreements for the satisfaction and discharge of indebtedness (each a
“Discharge Agreement”, together, the “Discharge Agreements”) with D. Boral Capital LLC (f/k/a EF Hutton LLC,
division of Benchmark Investments, LLC, “D. Boral”) and US Tiger Securities, Inc. (“US Tiger”),
respectively. D. Boral and US Tiger were the underwriters (collectively, the “Underwriters”) of the initial public
offering of AIMUF (“IPO”) and the Discharge Agreements have identical terms and conditions. Pursuant to the Discharge
Agreements, in lieu of payment of the deferred underwriting commission of $2,817,500 (“Deferred
Commission”), each of D. Boral and US Tiger will accept (1) $80,000 in cash at Closing; and (2) 132,875 PubCo Ordinary Shares
at Closing, subject to any adjustments as provided in the Discharge Agreement. |
| (12) | On April 8, 2025, Purchaser, Docter, and Horn Enterprise
Co., Ltd. (“Horn Enterprise”), the wholly-owned subsidiary of Docter, entered into two separate exchange agreements (the
“Docter Exchange Agreements”) with Mr. Hsin-Ming Huang, CEO of Docter and Horn Enterprise, and Ms. Yi-Jun Ye, a Taiwanese
national, respectively, each of which had previously loaned funds to Docter and/or Horn (the “Docter Note Holders”), pursuant
to which the Docter Note Holders agree to convert all outstanding principal and interest of loans owed by Docter or Horn Enterprise as
of the closing of the Business Combination into such number of PubCo Ordinary Shares at a conversion price of $10.00 per share. |
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
AS OF JUNE 30, 2024
| |
AIMUF | | |
(2) DOCTER | | |
Acutal Redemptions | |
| |
(1) (Historical) | | |
Transaction Accounting Adjustments | | |
Note | |
(Pro Forma) | | |
(Historical) | | |
Transaction Accounting Adjustments | | |
Note | |
Pro Forma Combined | |
| |
| | |
| | |
| |
| | |
| | |
| | |
| |
| |
Assets: | |
| | |
| | |
| |
| | |
| | |
| | |
| |
| |
Current assets: | |
| | |
| | |
| |
| | |
| | |
| | |
| |
| |
Cash and cash equivalents | |
$ | 4,895 | | |
$ | - | | |
| |
$ | 4,895 | | |
$ | 7 | | |
$ | 13,543,354 | | |
(D) | |
$ | - | |
| |
| | | |
| | | |
| |
| | | |
| | | |
| (160,000 | ) | |
(E) | |
| | |
| |
| | | |
| | | |
| |
| | | |
| | | |
| (13,015,449 | ) | |
(O) | |
| | |
| |
| | | |
| | | |
| |
| | | |
| | | |
| (372,807 | ) | |
(Q) | |
| | |
Accounts receivable, net | |
| - | | |
| - | | |
| |
| - | | |
| 3,781 | | |
| - | | |
| |
| 3,781 | |
Prepaid expenses and other current assets | |
| 40,500 | | |
| - | | |
| |
| 40,500 | | |
| 18,947 | | |
| - | | |
| |
| 59,447 | |
Total current assets | |
| 45,395 | | |
| - | | |
| |
| 45,395 | | |
| 22,735 | | |
| (4,902 | ) | |
| |
| 63,228 | |
| |
| | | |
| | | |
| |
| | | |
| | | |
| | | |
| |
| | |
Finance lease | |
| - | | |
| - | | |
| |
| - | | |
| 3,346 | | |
| - | | |
| |
| 3,346 | |
Property | |
| - | | |
| - | | |
| |
| - | | |
| - | | |
| 6,870,549 | | |
(P) | |
| 6,870,549 | |
Deferred transaction costs | |
| - | | |
| - | | |
| |
| - | | |
| 754,779 | | |
| (754,779 | ) | |
(J) | |
| - | |
Investments held in Trust Account | |
| 35,683,308 | | |
| 1,166,975 | | |
(A) | |
| 13,543,354 | | |
| - | | |
| (13,543,354 | ) | |
(D) | |
| - | |
| |
| - | | |
| 471,648 | | |
(B) | |
| - | | |
| - | | |
| - | | |
| |
| - | |
| |
| - | | |
| (23,778,577 | ) | |
(C) | |
| - | | |
| - | | |
| - | | |
| |
| - | |
Total Assets | |
$ | 35,728,703 | | |
$ | (22,139,954 | ) | |
| |
$ | 13,588,749 | | |
$ | 780,860 | | |
$ | (7,432,486 | ) | |
| |
$ | 6,937,123 | |
| |
| | | |
| | | |
| |
| | | |
| | | |
| | | |
| |
| | |
Liabilities, Temporary Equity, and Shareholders’ Equity (Deficit) | |
| | | |
| | | |
| |
| | | |
| | | |
| | | |
| |
| | |
Current liabilities: | |
| | | |
| | | |
| |
| | | |
| | | |
| | | |
| |
| | |
Accounts payable and accrued expenses | |
$ | 532,128 | | |
$ | - | | |
| |
$ | 532,128 | | |
$ | 956,959 | | |
$ | 590,722 | | |
(J) | |
$ | 2,663,073 | |
| |
| - | | |
| - | | |
| |
| 0 | | |
| - | | |
| 487,696 | | |
(I) | |
| - | |
| |
| - | | |
| - | | |
| |
| - | | |
| - | | |
| 95,568 | | |
(Q) | |
| - | |
Advances from customers | |
| - | | |
| - | | |
| |
| - | | |
| 13,251 | | |
| - | | |
| |
| 13,251 | |
Due to related parties | |
| - | | |
| - | | |
| |
| - | | |
| 635,433 | | |
| (558,392 | ) | |
(H) | |
| 77,041 | |
Extension loan - related party | |
| 945,000 | | |
| 471,648 | | |
(B) | |
| 1,416,648 | | |
| - | | |
| (1,416,648 | ) | |
(G) | |
| - | |
Working capital loan - related party | |
| 921,428 | | |
| - | | |
| |
| 921,428 | | |
| - | | |
| (921,428 | ) | |
(G) | |
| - | |
Promissory note | |
| - | | |
| - | | |
| |
| - | | |
| 471,797 | | |
| (471,797 | ) | |
(H) | |
| - | |
Finance lease liabilities, current | |
| - | | |
| - | | |
| |
| - | | |
| 4,086 | | |
| - | | |
| |
| 4,086 | |
Total current liabilities | |
| 2,398,556 | | |
| 471,648 | | |
| |
| 2,870,204 | | |
| 2,081,526 | | |
| (2,194,279 | ) | |
| |
| 2,757,451 | |
| |
| | | |
| | | |
| |
| | | |
| | | |
| | | |
| |
| | |
Deferred underwriters’ discount | |
| 2,817,500 | | |
| - | | |
| |
| 2,817,500 | | |
| - | | |
| (2,817,500 | ) | |
(E) | |
| - | |
Total Liabilities | |
| 5,216,056 | | |
| 471,648 | | |
| |
| 5,687,704 | | |
| 2,081,526 | | |
| (5,011,779 | ) | |
| |
| 2,757,451 | |
| |
| | | |
| | | |
| |
| | | |
| | | |
| | | |
| |
| | |
Commitments and Contingencies | |
| | | |
| | | |
| |
| | | |
| | | |
| | | |
| |
| | |
Ordinary shares subject to possible redemption | |
| 35,683,308 | | |
| 1,166,975 | | |
(A) | |
| 13,543,354 | | |
| - | | |
| (13,543,354 | ) | |
(O) | |
| - | |
| |
| - | | |
| 471,648 | | |
(B) | |
| - | | |
| - | | |
| - | | |
| |
| - | |
| |
| - | | |
| (23,778,577 | ) | |
(C) | |
| - | | |
| - | | |
| - | | |
| |
| - | |
| |
| | | |
| | | |
| |
| | | |
| | | |
| | | |
| |
| | |
Stockholders’ Equity (Deficit): | |
| | | |
| | | |
| |
| | | |
| | | |
| | | |
| |
| | |
Common shares | |
| - | | |
| - | | |
| |
| - | | |
| 5,000 | | |
| 250 | | |
(F) | |
| 988 | |
| |
| | | |
| | | |
| |
| | | |
| | | |
| 23 | | |
(G) | |
| | |
| |
| - | | |
| - | | |
| |
| - | | |
| - | | |
| (4,400 | ) | |
(K) | |
| - | |
| |
| - | | |
| - | | |
| |
| - | | |
| - | | |
| 3 | | |
(L) | |
| - | |
| |
| - | | |
| - | | |
| |
| - | | |
| - | | |
| 4 | | |
(O) | |
| - | |
| |
| - | | |
| - | | |
| |
| - | | |
| - | | |
| 2 | | |
(N) | |
| - | |
| |
| | | |
| | | |
| |
| | | |
| | | |
| 69 | | |
(P) | |
| | |
| |
| | | |
| | | |
| |
| | | |
| | | |
| 27 | | |
(E) | |
| | |
| |
| | | |
| | | |
| |
| | | |
| | | |
| 10 | | |
(H) | |
| | |
Class A ordinary shares | |
| 49 | | |
| - | | |
| |
| 49 | | |
| - | | |
| (49 | ) | |
(F) | |
| - | |
Class B ordinary shares | |
| 201 | | |
| - | | |
| |
| 201 | | |
| - | | |
| (201 | ) | |
(F) | |
| - | |
Additional paid-in capital | |
| - | | |
| - | | |
| |
| - | | |
| 230,365 | | |
| (5,170,911 | ) | |
(F) | |
| 7,868,211 | |
| |
| | | |
| | | |
| |
| | | |
| | | |
| (1,031,500 | ) | |
(J) | |
| | |
| |
| | | |
| | | |
| |
| | | |
| | | |
| 2,338,053 | | |
(G) | |
| | |
| |
| | | |
| | | |
| |
| | | |
| | | |
| 1,030,179 | | |
(H) | |
| | |
| |
| - | | |
| - | | |
| |
| - | | |
| - | | |
| 4,400 | | |
(K) | |
| - | |
| |
| - | | |
| - | | |
| |
| - | | |
| - | | |
| 299,997 | | |
(L) | |
| - | |
| |
| - | | |
| - | | |
| |
| - | | |
| - | | |
| 111,774 | | |
(M) | |
| - | |
| |
| - | | |
| - | | |
| |
| - | | |
| - | | |
| 527,901 | | |
(O) | |
| - | |
| |
| | | |
| | | |
| |
| | | |
| | | |
| 6,870,480 | | |
(P) | |
| | |
| |
| | | |
| | | |
| |
| | | |
| | | |
| 2,657,473 | | |
(E) | |
| | |
Accumulated deficit | |
| (5,170,911 | ) | |
| (471,648 | ) | |
(B) | |
| (5,642,559 | ) | |
| (1,610,496 | ) | |
| 5,170,911 | | |
(F) | |
| (3,763,992 | ) |
| |
| - | | |
| - | | |
| |
| - | | |
| - | | |
| (487,696 | ) | |
(I) | |
| - | |
| |
| - | | |
| - | | |
| |
| - | | |
| - | | |
| (314,001 | ) | |
(J) | |
| - | |
| |
| - | | |
| - | | |
| |
| - | | |
| - | | |
| (300,000 | ) | |
(L) | |
| - | |
| |
| - | | |
| - | | |
| |
| - | | |
| - | | |
| (111,774 | ) | |
(M) | |
| - | |
| |
| - | | |
| - | | |
| |
| - | | |
| - | | |
| (2 | ) | |
(N) | |
| - | |
| |
| - | | |
| | | |
| |
| - | | |
| - | | |
| (468,375 | ) | |
(Q) | |
| - | |
Accumulated other comprehensive income | |
| - | | |
| - | | |
| |
| - | | |
| 74,465 | | |
| - | | |
| |
| 74,465 | |
Total
Stockholders’ Equity (Deficit) | |
| (5,170,661 | ) | |
| (471,648 | ) | |
| |
| (5,642,309 | ) | |
| (1,300,666 | ) | |
| 11,122,647 | | |
| |
| 4,179,672 | |
Total
Liabilities, Temporary Equity, and Stockholders’ Equity (Deficit) | |
$ | 35,728,703 | | |
$ | (22,139,954 | ) | |
| |
$ | 13,588,749 | | |
$ | 780,860 | | |
$ | (7,432,486 | ) | |
| |
$ | 6,937,123 | |
(1) | Include Derived from the unaudited balance sheet of Aimfinity
Investment Corp. I (“AIMUF”) as of June 30, 2024. See AIMUF’s unaudited financial statements and the related notes
appearing elsewhere in the Company’s Quarterly Report on Form 10-Q filed on August 13, 2024. The AIMUF column includes the financial
results of both Aimfinity Investment Corp. I and its wholly owned subsidiary, Aimfinity Investment Merger Sub I (“PubCo”). |
(2) | Derived from the unaudited balance sheet of Docter Inc. (“Docter”)
as of June 30, 2024. See Docter’s unaudited financial statements and the related notes appearing elsewhere in the Company’s
proxy statements on Form DEFM14A filed on March 6, 2025. |
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 2024
| |
| | |
| | |
Actual Redemptions | |
| |
(1)
AIMUF | | |
(2)
DOCTER | | |
Transaction Accounting | | |
| |
Pro Forma | |
| |
(Historical) | | |
(Historical) | | |
Adjustments | | |
Note | |
Combined | |
Revenues | |
$ | - | | |
$ | 19,983 | | |
$ | - | | |
| |
$ | 19,983 | |
Cost of revenues | |
| - | | |
| (9,529 | ) | |
| - | | |
| |
| (9,529 | ) |
Operating expenses: | |
| - | | |
| - | | |
| - | | |
| |
| - | |
Selling, general and administrative expenses | |
| 261,216 | | |
| 423,199 | | |
| - | | |
| |
| 684,415 | |
| |
| - | | |
| - | | |
| - | | |
| |
| - | |
| |
| - | | |
| - | | |
| - | | |
| |
| - | |
Research and development expenses | |
| - | | |
| 89,658 | | |
| - | | |
| |
| 89,658 | |
Total operating expenses | |
| 261,216 | | |
| 512,857 | | |
| - | | |
| |
| 774,073 | |
Loss from operations | |
| (261,216 | ) | |
| (502,403 | ) | |
| - | | |
| |
| (763,619 | ) |
Other income (expenses) | |
| | | |
| | | |
| | | |
| |
| | |
Interest earned on investment held in Trust Account | |
| 1,138,590 | | |
| - | | |
| (1,138,590 | ) | |
(AA) | |
| - | |
Other income | |
| - | | |
| 340 | | |
| - | | |
| |
| 340 | |
Interest income | |
| - | | |
| 6 | | |
| - | | |
| |
| 6 | |
Interest expense | |
| - | | |
| (172 | ) | |
| - | | |
| |
| (172 | ) |
Total other income (expenses) | |
| 1,138,590 | | |
| 174 | | |
| (1,138,590 | ) | |
| |
| 174 | |
Loss before income taxes | |
| 877,374 | | |
| (502,229 | ) | |
| (1,138,590 | ) | |
| |
| (763,445 | ) |
Income tax expense | |
| - | | |
| - | | |
| - | | |
| |
| - | |
Net loss | |
$ | 877,374 | | |
$ | (502,229 | ) | |
$ | (1,138,590 | ) | |
| |
$ | (763,445 | ) |
| |
| | | |
| | | |
| | | |
| |
| | |
Basic and diluted weighted ordinary average shares outstanding, subject to possible redemption | |
| 3,794,137 | | |
| | | |
| (3,794,137 | ) | |
(BB) | |
| - | |
Basic and diluted net income per ordinary shares subject to possible redemption | |
$ | 0.30 | | |
| | | |
| | | |
| |
$ | - | |
Basic and diluted weighted average ordinary shares outstanding | |
| 2,504,500 | | |
| | | |
| 7,383,149 | | |
(BB) | |
| 9,887,649 | |
Basic and diluted net loss per ordinary share attributable to Aimfinity Investment LLC | |
$ | 0.11 | | |
| | | |
| | | |
| |
$ | (0.08 | ) |
| |
| | | |
| | | |
| | | |
| |
| | |
Basic and diluted weighted average of common stock outstanding | |
| | | |
| 50,000,000 | | |
| | | |
| |
| | |
Basic and diluted loss per share per common stock | |
| | | |
$ | (0.01 | ) | |
| | | |
| |
| | |
| (1) | Derived from the unaudited statement of operations of AIMUF
for the six months ended June 30, 2024. See AIMUF’s unaudited financial statements and the related notes appearing elsewhere in
the Company’s Quarterly Report on Form 10-Q filed on August 13, 2024. The AIMUF column includes the financial results of both Aimfinity
Investment Corp. I and its wholly owned subsidiary, Aimfinity Investment Merger Sub I (“PubCo”). |
| (2) | Derived from the unaudited statement of operations of Docter
for the six months ended June 30, 2024. See Docter’s unaudited financial statements and the related notes appearing elsewhere in
the Company’s proxy statements on Form DEFM14A filed on March 6, 2025. |
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT
OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2023
| |
| | |
| | |
Actual Redemptions | |
| |
| (1) | | |
| (2) | | |
| Transaction
| | |
| |
| | |
| |
| AIMUF | | |
| DOCTER | | |
| Accounting | | |
| |
| Pro
Forma | |
| |
| (Historical) | | |
| (Historical) | | |
| Adjustments | | |
Note | |
| Combined | |
Revenues | |
$ | - | | |
$ | 30,081 | | |
$ | - | | |
| |
$ | 30,081 | |
Cost of revenues | |
| - | | |
| (12,942 | ) | |
| - | | |
| |
| (12,942 | ) |
Operating expenses: | |
| - | | |
| - | | |
| - | | |
| |
| - | |
Selling, general and administrative expenses | |
| 1,351,603 | | |
| 295,621 | | |
| 699,594 | | |
(CC) | |
| 2,958,592 | |
| |
| - | | |
| - | | |
| 300,000 | | |
(DD) | |
| - | |
| |
| - | | |
| - | | |
| 111,774 | | |
(EE) | |
| - | |
| |
| | | |
| | | |
| 200,000 | | |
(FF) | |
| | |
Research and development expenses | |
| - | | |
| 230,284 | | |
| - | | |
| |
| 230,284 | |
Total operating expenses | |
| 1,351,603 | | |
| 525,905 | | |
| 1,311,368 | | |
| |
| 3,188,876 | |
Loss from operations | |
| (1,351,603 | ) | |
| (508,766 | ) | |
| (1,311,368 | ) | |
| |
| (3,171,737 | ) |
Other income (expenses) | |
| | | |
| | | |
| | | |
| |
| | |
Interest earned on investment held in Trust Account | |
| 3,266,717 | | |
| - | | |
| (3,266,717 | ) | |
(AA) | |
| - | |
Other income | |
| - | | |
| 10,544 | | |
| - | | |
| |
| 10,544 | |
Interest income | |
| - | | |
| 13 | | |
| - | | |
| |
| 13 | |
Interest expense | |
| - | | |
| (670 | ) | |
| - | | |
| |
| (670 | ) |
Total other income (expenses) | |
| 3,266,717 | | |
| 9,887 | | |
| (3,266,717 | ) | |
| |
| 9,887 | |
Loss before income taxes | |
| 1,915,114 | | |
| (498,879 | ) | |
| (4,578,085 | ) | |
| |
| (3,161,850 | ) |
Income tax expense | |
| - | | |
| - | | |
| - | | |
| |
| - | |
Net loss | |
$ | 1,915,114 | | |
$ | (498,879 | ) | |
$ | (4,578,085 | ) | |
| |
$ | (3,161,850 | ) |
| |
| | | |
| | | |
| | | |
| |
| | |
Basic and diluted weighted ordinary average shares outstanding, subject to possible redemption | |
| 6,665,237 | | |
| | | |
| (6,665,237 | ) | |
(BB) | |
| - | |
Basic and diluted net income per ordinary shares subject to possible redemption | |
$ | 0.36 | | |
| | | |
| | | |
| |
$ | - | |
Basic and diluted weighted average ordinary shares outstanding | |
| 2,504,500 | | |
| | | |
| 7,383,149
| | |
(BB) | |
| 9,887,649
| |
Basic and diluted net loss per ordinary share attributable to Aimfinity Investment LLC | |
$ | (0.20 | ) | |
| | | |
| | | |
| |
$ | (0.32 | ) |
| |
| | | |
| | | |
| | | |
| |
| | |
Basic and diluted weighted average of common stock outstanding | |
| | | |
| 50,000,000 | | |
| | | |
| |
| | |
Basic and diluted loss per share per common stock | |
| | | |
$ | (0.01 | ) | |
| | | |
| |
| | |
| (1) | Derived
from the statement of operations of AIMUF for the year ended December 31, 2023. See AIMUF’s financial statements and the related
notes appearing elsewhere in the Company’s Annual Report on Form 10-K filed on April 12, 2024. The AIMUF column includes the
financial results of both Aimfinity Investment Corp. I and its wholly owned subsidiary, Aimfinity Investment Merger Sub I (“PubCo”). |
| (2) | Derived
from the statement of operations of Docter for the year ended December 31, 2023. See Docter’s financial statements and
the related notes appearing elsewhere in the Company’s proxy statements on Form DEFM14A filed on March 6, 2025. |
NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
Note 1 — Basis of Presentation
The Business Combination will
be accounted for as a reverse recapitalization in accordance with U.S. GAAP. Under this method of accounting, AIMUF will be
treated as the “acquired” company for financial reporting purposes. Accordingly, for accounting purposes, the Business Combination
will be treated as the equivalent of Docter issuing shares for the net assets of AIMUF, accompanied by a recapitalization. The net assets
of AIMUF will be stated at historical cost, with no goodwill or other intangible assets recorded.
The unaudited pro forma condensed
combined balance sheet as of June 30, 2024 gives pro forma effect to the Business Combination as if it had been consummated on June 30,
2024. The unaudited pro forma condensed combined statement of operations for the six months ended June 30, 2024 and for year ended
December 31, 2023 give pro forma effect to the Business Combination as if it had been consummated on January 1, 2023, the beginning
of the earliest period presented in the unaudited pro forma condensed combined statements of operations.
The unaudited pro forma condensed
combined balance sheet as of June 30, 2024 has been prepared using, and should be read in conjunction with, the following:
| ● | AIMUF’s unaudited consolidated balance sheet as of
June 30, 2024 and the related notes included elsewhere in the Company’s Quarterly Report on Form 10-Q filed on August 13, 2024,
through which we derived AIMUF’s unaudited consolidated balance sheet as of June 30, 2024; and |
| ● | Docter’s unaudited condensed consolidated balance sheet
as of June 30, 2024 and the related notes included elsewhere in the Company’s proxy statements on Form DEFM14A filed on March
6, 2025. |
The unaudited pro forma condensed
combined statement of operations for the six months ended June 30, 2024, and for the year ended December 31, 2023 has been prepared
using, and should be read in conjunction with, the following:
| ● | AIMUF’s unaudited consolidated statement of operations
for the six months ended June 30, 2024 and the related notes included elsewhere in the Company’s Quarterly Report on Form 10-Q
filed on August 13, 2024, through which we derived AIMUF’s unaudited consolidated statement of operations for the six months ended
June 30, 2024; and |
| ● | Docter’s unaudited condensed consolidated statement
of operations for the six months ended June 30, 2024 and the related notes included elsewhere in the Company’s proxy statements
on Form DEFM14A filed on March 6, 2025. |
|
● |
AIMUF’s consolidated statement of operations for the year ended December 31, 2023 and the related notes included elsewhere in the Company’s Annual Report on Form 10-K filed on April 12, 2024; and |
| ● | Docter’s consolidated statement of operations for the
year ended December 31, 2023 and the related notes included elsewhere in the Company’s proxy statements on Form DEFM14A filed
on March 6, 2025. |
Management has made significant
estimates and assumptions in its determination of the pro forma adjustments. As the unaudited pro forma condensed combined financial information
has been prepared based on these preliminary estimates, the final amounts recorded may differ materially from the information presented.
The pro forma adjustments reflecting
the consummation of the Business Combination are based on information available as of the date of this proxy statement/prospectus and
certain assumptions and methodologies that management believes are reasonable under the circumstances. The unaudited condensed pro forma
adjustments, which are described in the accompanying notes, may be revised as additional information becomes available and is evaluated.
Therefore, the actual adjustments may materially differ from the pro forma adjustments. Management considers this basis of presentation
to be reasonable under the circumstances.
The unaudited pro forma condensed
combined financial information is not necessarily indicative of what the actual results of operations and financial position would have
been had the Business Combination taken place on the dates indicated, nor are they indicative of the future consolidated results of operations
or financial position of the post-combination company. They should be read in conjunction with the historical financial statements
and notes thereto of AIMUF and Docter.
The unaudited pro forma
combined financial information included in this Form 8-K has been prepared using actual redemption of AIMUF’s public shares, assumes
that: (i) no PubCo Warrants are exercised and (ii) no Earnout Shares are issued and outstanding.
The unaudited pro forma condensed
combined financial information does not give effect to any anticipated synergies, operating efficiencies, tax savings, or cost savings
that may be associated with the Business Combination.
The pro forma adjustments
reflecting the consummation of the Business Combination are based on certain currently available information and certain assumptions and
methodologies that Docter believes are reasonable under the circumstances. The unaudited condensed pro forma adjustments, which are described
in the accompanying notes, may be revised as additional information becomes available and is evaluated. Therefore, it is likely that the
actual adjustments will differ from the pro forma adjustments, and it is possible the difference may be material. Management believe that
their assumptions and methodologies provide a reasonable basis for presenting all of the significant effects of the Business Combination
based on information available to management at this time and that the pro forma adjustments give appropriate effect to those assumptions
and are properly applied in the unaudited pro forma condensed combined financial information.
The unaudited pro forma condensed
combined financial information also reflects certain risks and uncertainties related to the potential redemption into cash of AIMUF Public
Shares.
Note 2 — Accounting Policies
Upon consummation of the Business
Combination, management will perform a comprehensive review of the two entities’ accounting policies. As a result of the review,
management may identify differences between the accounting policies of the two entities which, when conformed, could have a material impact
on the financial statements of the Post-Combination Company. Based on its initial analysis, management did not identify any differences
that would have a material impact on the unaudited pro forma condensed combined financial information. As a result, the unaudited pro
forma condensed combined financial information does not assume any differences in accounting policies.
Note 3 — Adjustments to Unaudited
Pro Forma Condensed Combined Financial Information
The unaudited pro forma condensed
combined financial information has been prepared to illustrate the effect of the Business Combination and has been prepared for informational
purposes only.
The following unaudited pro
forma condensed combined financial information has been prepared in accordance with Article 11 of Regulation S-X as amended
by the final rule, Release No. 33-10786 “Amendments to Financial Disclosures about Acquired and Disposed Businesses.”
Release No. 33-10786 replaces the existing pro forma adjustment criteria with simplified requirements to depict the accounting
for the transaction (“Transaction Accounting Adjustments”) and present the reasonably estimable synergies and other
transaction effects that have occurred or are reasonably expected to occur (“Management’s Adjustments”). Docter
has elected not to present Management’s Adjustments and will only be presenting Transaction Accounting Adjustments in the following
unaudited pro forma condensed combined financial information.
Transaction Accounting Adjustments to Unaudited
Pro Forma Condensed Combined Balance Sheet
The transaction accounting
adjustments included in the unaudited pro forma condensed combined balance sheet as of June 30, 2024 are as follows:
| (A) | Reflects the interest income earned from July 1, 2024
to February 28, 2025 in the trust account, which increased the redemption value of AIMUF ordinary shares; |
| (B) | Reflects the $471,648 non-interest bearing loans from
founder and deposited into the Trust Account in order to extend the available time to complete the Business Combination, which increased
the redemption value of AIMUF Public Shares; |
| (C) | Reflects the redemption of 1,996,522 shares of AIMUF’s
ordinary shares by AIMUF’s stockholders at a redemption price of approximately $11.91 per share, for an aggregate redemption amount
of $23,778,577; |
| (D) | Reflects the reclassification of cash held in the Trust Account
that becomes available for general use following the Business Combination; |
| (E) | Reflects the settlement of approximately $2.8 million deferred
underwriters’ marketing fees upon the consummation of the Business Combination through cash payment of $160,000, and the remaining by
issuance of Pubco’s ordinary shares at $10 per share; |
| (F) | Reflects the elimination of the historical accumulated deficit
of AIMUF, the accounting acquiree, into Docter’s additional paid-in capital upon the consummation of the Business Combination; the conversion
of 492,000 and 2,012,500 AIMUF Class A and Class B ordinary shares, respectively, into Pubco’s ordinary shares; |
| (G) | Reflects the settlement of aggregate total of approximately
$2.3 million of AIMUF’s related party working capital loan and extension loan upon the consummation of the Business Combination
through the issuance of Pubco’s ordinary shares at $10 per share; |
|
(H) |
Reflects the settlement of
Docter’s due to related parties and outstanding promissory note, totaling approximately $1.0 million,
through the issuance of Pubco’s ordinary shares at $10 per share; |
| (I) | Reflects the accrued of approximately $0.5 million of total
AIMUF’s estimated transaction costs related to the Business Combination upon consummation of the upon the consummation of the Business
Combination; |
| (J) | Reflects the accrued of approximately $0.6 million of total
Docter’s estimated transaction costs related to the Business Combination upon the consummation of the Business Combination. Total of
approximately $1.0 million of transaction costs will be subsequently reclassified to additional paid-in capital, and additional approximately
$0.3 million accounts as expensed upon the consummation of the Business Combination. |
| (K) | Reflects the recapitalization of Docter through the issuance
of 6,000,000 shares of AIMUF Class A ordinary shares with $0.0001 par value to Docter’s stockholders; |
| (L) | Reflects the stock compensation expenses of approximately
$0.3 million in connection with the issuance of 30,000 shares of AIMUF common stock to the AIMUF independent director at the time of
the consummation of the Business Combination; |
| (M) | Reflects the share compensation expenses of approximately
$0.1 million in connection with the sale of AIMUF founder shares to AIMUF’s management and directors with vesting condition
at the time of the consummation of the Business Combination; |
| (N) | Reflects the stock compensation expenses of approximately
$0.2 million in connection with the issuance of 20,000 shares of AIMUF common stock to the financial advisor at the time of
the consummation of the Business Combination; |
| (O) | Reflects the actual redemption of reclassification of 43,519
shares of AIMUF ordinary shares subject to possible redemption to permanent equity at $0.0001 par value under final actual redemption
of 1,072,957 shares of AIMUF ordinary shares; and |
|
(P) |
Reflects the acquisition of a property with a fair value of approximately $6.9 million from AIMUF’s related party through the issuance of 687,054 shares of Pubco’s ordinary share. |
| (Q) | Reflected the estimated monthly burn rate for the 12-month
period from July 1, 2024 to June 30, 2025, the projected net loss for the period is approximately $.5million. |
Transaction Accounting Adjustments to Unaudited
Pro Forma Condensed Combined Statement of Operations
The transaction accounting
adjustments included in the unaudited pro forma condensed combined statement of operations for the six months ended June 30, 2024,
and for the year ended December 31, 2023 are as follows:
(AA) Represents an adjustment to eliminate
interest earned on investment held in Trust Account, net of income tax effect, as if the Business Combination had been consummated on
January 1, 2023, the beginning of the earliest period presented;
(BB) The calculation of weighted average
shares outstanding for basic and diluted net loss per share assumes that the Business Combination as if it had been consummated on January 1,
2023. In addition, as the Business Combination is being reflected as if it had occurred on this date, the calculation of weighted average
shares outstanding for basic and diluted net loss per share assumes that the shares have been outstanding for the entire period presented;
(CC) Reflects the approximately $0.7 million
of AIMUF’s transaction costs to be incurred subsequent to December 31, 2023. This is a non-recurring item;
(DD) Reflects the share compensation expenses
of approximately $0.3 million in connection with the issuance of an aggregate of 30,000 PubCo Ordinary Shares to the AIMUF independent
directors at the time of the consummation of the Business Combination; This adjustment is considered to be a one-time charge and
is not expected to recur;
(EE) Reflects the stock compensation
expenses of approximately $0.1 million in connection with the sale of AIMUF founder shares to AIMUF’s management and directors
with vesting condition at the time of the consummation of the Business Combination. This vesting adjustment is considered to be a one-time charge
and is not expected to recur; and
(FF) Reflects the stock compensation
expenses of approximately $0.2 million in connection with the issuance of 20,000 shares of AIMUF common stock to a Financial
Advisor at the time of the consummation of the Business Combination; This adjustment is considered to be a one-time charge and is
not expected to recur.
Note 4 — Loss Per Share
Represents the loss per share
calculated using the historical weighted average shares outstanding, and the change in number of shares in connection with the Business
Combination, assuming the shares were outstanding since the beginning of the earliest period presented in the unaudited pro forma condensed
combined statement of operations. As the Business Combination and related transactions are being reflected as if they had occurred at
the beginning of the period presented, the calculation of weighted average shares outstanding for basic and diluted loss per share assumes
that the shares issuable relating to the Business Combination have been outstanding for the entire period presented. Potential securities
that have an anti-dilutive effect (i.e., those that increase income per share or decrease loss per share) are excluded from the calculation
of diluted EPS for the six months ended June 30, 2024 and for the year ended December 31, 2023, a total of 12,221,238 shares,
which include 9,346,238 PubCo Warrant shares, 225,000 shares underlying warrant (excluding working capital warrant), 150,000 shares
underlying Private Placement Units issuable upon conversion of Working Capital Notes, and 2,500,000 Earnout Shares, are excluded in the
diluted EPS calculation due to its anti-diluted effect.
Basic and diluted loss per
share is computed by dividing pro forma net loss by the weighted average number of the AIMA Ordinary Shares outstanding during the periods
(including both Class A and Class B).
The unaudited pro forma condensed
combined loss per share has been prepared assuming no redemptions and assuming maximum redemptions for the six months ended June 30,
2024, and for the year ended December 31, 2023:
| |
For the six months ended June 30, 2024 | |
| |
Pro Forma Combined (Actual Redemptions) | |
Pro forma net loss attributable to the shareholders | |
$ | (763,445 | ) |
Weighted average shares outstanding – basic and diluted | |
| 9,887,649 | |
Pro forma loss per share – basic and diluted | |
$ | (0.08 | ) |
| |
| | |
Weighted average shares calculation, basic and diluted | |
| | |
Common Stock | |
| | |
AIMA Public Shares | |
| 43,519 | |
AIMA Founder Shares | |
| 2,012,500 | |
AIMA Private Shares | |
| 492,000 | |
AIMA Independent directors shares | |
| 30,000 | |
Financial Advisor shares | |
| 20,000 | |
AIMA shares issued in the Business Combination | |
| 6,000,000 | |
Shares issued upon conversion of AIMA’s working capital loans | |
| 233,807 | |
Shares issued upon conversion of Docter’s working capital loans | |
| 103,019 | |
Shares issued through assets acquisition | |
| 687,054 | |
Underwriting commission shares | |
| 265,750 | |
Total weighted average shares outstanding | |
| 9,887,649 | |
|
|
For the year ended December 31, 2023 |
|
|
|
Pro Forma
Combined
(Actual
Redemptions) |
|
Pro forma net loss attributable to the shareholders |
|
$ |
(3,161,850 |
) |
Weighted average shares outstanding – basic and diluted |
|
|
9,887,649 |
|
Pro forma loss per share – basic and diluted |
|
$ |
(0.32 |
) |
|
|
|
|
|
Weighted average shares calculation, basic and diluted |
|
|
|
|
Common Stock |
|
|
|
|
AIMA Public Shares |
|
|
43,519 |
|
AIMA Founder Shares |
|
|
2,012,500 |
|
AIMA Private Shares |
|
|
492,000 |
|
AIMA Independent directors shares |
|
|
30,000 |
|
Financial Advisor shares |
|
|
20,000 |
|
AIMA shares issued in the Business Combination |
|
|
6,000,000 |
|
Shares issued upon conversion of AIMA’s working capital loans |
|
|
233,807 |
|
Shares issued upon conversion of Docter’s working capital loans |
|
|
103,019 |
|
Shares issued through assets acquisition |
|
|
687,054 |
|
Underwriting commission shares |
|
|
265,750 |
|
Total weighted average shares outstanding |
|
|
9,887,649 |
|
IMPORTANT NOTICES
As
disclosed previously on the Current Report on Form 8-K filed with the Securities and Exchange Commission (the “SEC”) on October
16, 2023, on October 13, 2023, AIMUF entered into that certain Merger Agreement, with Docter, Purchaser, and Merger Sub, pursuant to which
AIMUF will complete a business combination with Docter that involves a reincorporation merger and an acquisition merger.
This
Current Report on Form 8-K contains certain “forward-looking statements” within the meaning of the Securities Act and the
Exchange Act. Statements that are not historical facts, including statements about the proposed transactions described above, and the
parties’ perspectives and expectations, are forward-looking statements. Such statements include, but are not limited to, statements
regarding the proposed transactions, including the anticipated initial enterprise value and post-closing equity value, the benefits of
the proposed transaction, integration plans, expected synergies and revenue opportunities, anticipated future financial and operating
performance and results, including estimates for growth, the expected management and governance of the combined company, and the expected
timing of the proposed transactions. The words “expect,” “believe,” “estimate,” “intend,”
“plan” and similar expressions indicate forward-looking statements. These forward-looking statements are not guarantees of
future performance and are subject to various risks and uncertainties, assumptions (including assumptions about general economic, market,
industry and operational factors), known or unknown, which could cause the actual results to vary materially from those indicated or anticipated.
Such
risks and uncertainties include, but are not limited to: (i) risks related to the expected timing and likelihood of completion of the
proposed business combination, including the risk that the transaction may not close due to one or more closing conditions to the transaction
not being satisfied or waived, such as regulatory approvals not being obtained, on a timely basis or otherwise, or that a governmental
entity prohibited, delayed or refused to grant approval for the consummation of the transaction or required certain conditions, limitations
or restrictions in connection with such approvals; (ii) risks related to the ability of AIMUF and Docter to successfully integrate the
businesses; (iii) the occurrence of any event, change or other circumstances that could give rise to the termination of the applicable
transaction agreements; (iv) the risk that there may be a material adverse change with respect to the financial position, performance,
operations or prospects of Docter or AIMUF; (v) risks related to disruption of management time from ongoing business operations due to
the proposed transaction; (vi) the risk that any announcements relating to the proposed transaction could have adverse effects on the
market price of AIMUF’s securities; (vii) the risk that the proposed transaction and its announcement could have an adverse effect
on the ability of Docter to retain customers and retain and hire key personnel and maintain relationships with their suppliers and customers
and on their operating results and businesses generally; (viii) risks relating to the health monitoring device industry, including but
not limited to governmental regulatory and enforcement changes, market competitions, competitive product and pricing activity; and (ix)
risks relating to the combined company’s ability to enhance its products and services, execute its business strategy, expand its
customer base and maintain stable relationship with its business partners. A further list and description of risks and uncertainties can
be found in the prospectus filed with the SEC on April 26, 2022 relating to AIMUF’s initial public offering (File No. 333-263874),
the annual report of AIMUF on Form 10-K for the fiscal year ended on December 31, 2024, filed with the SEC on April 15, 2025 (the “Annual
Report”), and in the final prospectus/proxy statement filed with the SEC on March 6, 2025 relating to the proposed transactions
(File No. 333-284658) (the “Final Prospectus”), and other documents that the parties may file or furnish with the SEC, which
you are encouraged to read. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect,
actual results may vary materially from those indicated or anticipated by such forward-looking statements. Accordingly, you are cautioned
not to place undue reliance on these forward-looking statements. Forward-looking statements relate only to the date they were made, and
AIMUF, Docter and their subsidiaries or affiliates undertake no obligation to update forward-looking statements to reflect events or circumstances
after the date they were made except as required by law or applicable regulation.
Additional Information and Where to Find It
In
connection with the proposed transactions described herein, Purchaser filed the Final Prospectus with the SEC on March 6, 2025. The
Final Prospectus may also be obtained without charge at the SEC’s website at www.sec.gov. INVESTORS AND SECURITY HOLDERS OF
AIMUF ARE URGED TO READ THESE MATERIALS (INCLUDING ANY AMENDMENTS OR SUPPLEMENTS THERETO) AND ANY OTHER RELEVANT DOCUMENTS IN
CONNECTION WITH THE PROPOSED TRANSACTIONS THAT AIMUF WILL FILE WITH THE SEC WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN
IMPORTANT INFORMATION ABOUT AIMUF, THE COMPANY AND THE PROPOSED TRANSACTIONS.
No Offer or Solicitation
This
Current Report on Form 8-K is not a proxy statement or solicitation of a proxy, consent or authorization with respect to any securities
or in respect of the proposed transactions described herein and shall not constitute an offer to sell or a solicitation of an offer to
buy the securities of AIMUF or Docter, nor shall there be any sale of any such securities in any state or jurisdiction in which such offer,
solicitation, or sale would be unlawful prior to registration or qualification under the securities laws of such state or jurisdiction.
No offering of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act or
an exemption therefrom.
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 hereunto
duly authorized.
|
Aimfinity Investment Corp. I |
|
|
Date: June 27, 2025 |
By: |
/s/ I-Fa Chang |
|
Name: |
I-Fa Chang |
|
Title: |
Chief Executive Officer |
16