Exhibit
99.1
EAST
WEST AVE ACQUISITION CORP.
INDEX
TO FINANCIAL STATEMENTS
| |
Page |
| Report of Independent Registered Public Accounting Firm (PCAOB ID 6901) |
F-2 |
| Balance Sheet as of August 3, 2026 |
F-4 |
| Notes to Financial Statements |
F-5 |
 |
12361
Lewis St Ste 202 Garden Grove, CA 92840
Phone
(714)-820-3316 Fax (714)-333-4992 |
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Board of Directors and
Stockholders
of East West Ave Acquisition Corp.
Opinion
on the Financial Statements
We
have audited the accompanying balance sheet of East West Ave Acquisition Corp. (the “Company”) for the period from December
1, 2025 to August 3, 2026, and the related notes (collectively referred to as the “financial statement”). In our opinion,
the financial statement presents fairly, in all material respects, the financial position of the Company from December 1, 2025 to August
3, 2026, in conformity with accounting principles generally accepted in the United States of America.
The
Company’s Ability to Continue as a Going Concern
The
accompanying financial statement has been prepared assuming that the Company will continue as a going concern. As discussed in Note 2
to the financial statement, the Company has suffered losses from operations. Therefore, the Company has stated substantial doubt about
its ability to continue as a going concern. Management’s plans in regard to these matters are also described in Note 2. The financial
statement do not include any adjustments that might result from the outcome of this uncertainty.
Basis
for Opinion
This
financial statement is the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial
statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United
States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities
laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We
conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit,
we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion
on the effectiveness of the entity’s internal control over financial reporting. Accordingly, we express no such opinion.
Our
audit included performing procedures to assess the risks of material misstatement of the financial statement, whether due to error or
fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of the financial statement. We believe that our audit provides
a reasonable basis for our opinion.
Critical
Audit Matters
The
critical audit matters communicated below are matters arising from the current period audit of the financial statement that were communicated
or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial
statement and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters
does not alter in any way our opinion on the financial statement, taken as a whole, and we are not, by communicating the critical audit
matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
Going
Concern
As
described further in Note 2 to the financial statements, the Company has incurred losses from inception to August 3, 2026, and expects
to incur additional losses in the future.
We
determined the Company’s ability to continue as a going concern is a critical audit matter due to the estimation and uncertainty
regarding the Company’s operation.
Our
audit procedures related to the Company’s assertion on its ability to continue as a going concern included the following, among
others:
We
reviewed the Company’s working capital and cash in the banks and trust accounts and uses and sources of cash used in management’s
assessment of whether the Company has sufficient liquidity to fund operations for at least one year from the financial statement issuance
date. This testing included inquiries with management, the available cash and commitment from private placements, and Company’s
relationships with its financing partners.
/s/
Fortune CPA, Inc
We
have served as the Company’s auditor since 2025.
Garden
Grove, CA
August
10, 2026
PCAOB
# 6901
EAST
WEST AVE ACQUISITION CORP.
BALANCE
SHEET
| | |
As of
August 3, 2026 | |
| ASSETS: | |
| | |
| Cash | |
$ | 867,845 | |
| Prepaid expense – current asset | |
| 7,800 | |
| Total Current Assets | |
| 875,645 | |
| | |
| | |
| Deferred offering costs | |
| — | |
| Investments held in trust account | |
| 100,500,000 | |
| Total Non-Current Assets | |
| 100,500,000 | |
| Total Assets | |
$ | 101,375,645 | |
| | |
| | |
| LIABILITIES, TEMPORARY EQUITY, AND SHAREHOLDER’S EQUITY: | |
| | |
| Liabilities | |
| | |
| Accrued offering expense and accrued liabilities | |
| 3,200 | |
| Total Current Liabilities | |
| 3,200 | |
| Total Liabilities | |
| 3,200 | |
| | |
| | |
| Commitments and Contingencies (Note 6) | |
| | |
| | |
| | |
| Ordinary shares subject to possible redemption, $0.0001 par value; 500,000,000 shares authorized; 10,000,000 shares issued and outstanding at redemption value | |
| 100,500,000 | |
| | |
| | |
| Shareholder’s Equity | |
| | |
| Preference stock, $0.0001 par value; 4,000,000 shares authorized; none issued and outstanding | |
| — | |
| Common stock, $0.0001 par value, 500,000,000 shares authorized; 2,847,500 shares issued and outstanding
(1) | |
| 285 | |
| Additional paid-in capital | |
| 911,991 | |
| Subscriptions receivable | |
| — | |
| Accumulated deficit | |
| (39,831 | ) |
| Total Shareholder’s Equity | |
| 872,445 | |
| TOTAL LIABILITIES, TEMPORARY EQUITY, AND SHAREHOLDER’S EQUITY | |
$ | 101,375,645 | |
(1)
Reflects the forfeiture of 375,000 Founder Shares upon the underwriters’ waiver of the over-allotment option in full at the closing
of the IPO (see Note 5).
The
accompanying notes are an integral part of the financial statements.
EAST
WEST AVE ACQUISITION CORP.
NOTES
TO FINANCIAL STATEMENTS
NOTE
1. DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS
East
West Ave Acquisition Corp. (the “Company”) is a blank check company incorporated in Nevada on October 30, 2025. The Company
was 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 (“Business Combination”). While the Company may pursue an acquisition
opportunity in any business, industry, sector or geographical location, the Company intends to focus on industries that complement its
management team’s background, and to capitalize on the ability of the Company’s management team to identify and acquire a
business. The Company is an early stage and emerging growth company and, as such, the Company is subject to all of the risks associated
with early stage and emerging growth companies.
As
of August 3, 2026, the Company had not yet commenced any operations. All activity for the period from October 30, 2025 (inception) through
August 3, 2026 related to the Company’s formation and the Initial Public Offering (the “IPO”). The Company will not
generate any operating revenues until after the completion of its initial Business Combination, at the earliest. The Company will generate
non-operating income in the form of interest income on cash from the proceeds derived from the IPO. The Company has selected November
30 as its fiscal year end.
The
Company’s sponsors are East West Avenue LLC (the “Sponsor A”), a Delaware limited liability company, and NFR Capital
Limited (the “Sponsor B”), a Hong Kong company (the “Sponsors”, each a “Sponsor”, and together with
the Company’s directors and officers, the “Insiders”).
The
registration statement for the Company’s initial public offering (the “IPO”), became effective on June 16, 2026. On
August 3, 2026, the Company consummated its initial public offering of 10,000,000 units at $10.00 per unit (the “Units” and,
with respect to the shares of common stock included in the Units being offered, the “Public Shares”) which is discussed in
Note 3 (the “Initial Public Offering”). The Units were sold at an offering price of $10.00 per Unit, generating gross proceeds
of $100,000,000.
Substantially
concurrently with the closing of the IPO, the Company completed the private sale of 272,500 units (the “Private Units”) to
the Company’s sponsors including 192,500 Private Units issued to Sponsor A; and 80,000 Private Units issued to Sponsor B. The Private
Units were sold at $10.00 per Unit, generating gross proceeds of $2,725,000.
Transaction
costs amounted to $2,087,724, consisting of $750,000 of cash underwriting fees, $750,000 representing the fair value of the Representative
Shares issued as underwriting compensation and $587,724 of other offering costs. The deferred underwriting commission is payable solely
in equity upon completion of a Business Combination and, accordingly, has not been recorded as a liability. As of August 3, 2026, cash
of $867,845 was held outside of the Trust Account (as defined below) and is available for the payment of offering costs and for working
capital purposes.
The
Company’s management has broad discretion with respect to the specific application of the net proceeds of the IPO and sale of the
Private Units, although substantially all of the net proceeds are intended to be applied generally toward consummating a Business Combination.
The stock exchange listing rules require that the Business Combination must be with one or more target businesses that together have
a fair market value equal to at least 80% of the balance in the Trust Account (as defined below) (excluding the amount of any taxes payable
on the income earned on the Trust Account) at the time of the execution of an agreement to enter into a Business Combination. However,
the Company will complete a Business Combination only 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.
Upon
the closing of the IPO and the Private Placement on August 3, 2026, a total of $100,500,000 was placed in a trust account (“Trust
Account”), located in the United States with Equiniti Trust Company, LLC acting as trustee, and may be invested only in U.S. government
securities 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, that 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. Except with respect to interest earned on the
funds held in the Trust Account that may be released to the Company to pay up to $100,000 in dissolution expenses, the proceeds from
the IPO and the sale of the Private Units will not be released from the Trust Account until the earliest of (i) the completion of the
initial Business Combination, (ii) the redemption of the Company’s Public Shares if the Company is unable to complete its initial
Business Combination within the Combination Period (as defined below), subject to applicable law, and (iii) the redemption of the Company’s
Public Shares properly submitted in connection with a stockholder vote to amend the Company’s amended and restated articles of
incorporation to modify the substance or timing of the Company’s obligation to redeem 100% of its Public Shares if the Company
has not consummated an initial Business Combination within the Combination Period (as defined below), or 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. For the avoidance of doubt, the funds held in the Trust Account (including the interest earned on the funds held
in the Trust Account) will not be used to pay any federal, state, local, excise or other tax associated with the Company being a Nevada
corporation. The Sponsors will provide sufficient loans as working capital to the Company to pay any such taxes owed from an account
other than the Trust Account
The
Company will provide its public shareholders with the opportunity to redeem all or a portion of their Public Shares upon the completion
of the initial Business Combination either (i) in connection with a shareholder 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 Public Shares at a per-share price, payable in cash, equal to the aggregate amount then
on deposit in the Trust Account 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 (which interest shall be net of up to $100,000 of interest released to the Company to pay
dissolution expenses) divided by the number of then outstanding public shares, subject to the limitations and on the conditions described
herein. The amount in the Trust Account is initially anticipated to be $10.05 per public share. These Public Shares subject to redemption
will be recorded at a redemption value and classified as temporary equity upon the completion of the IPO, in accordance with Accounting
Standards Codification (“ASC”) Topic 480 “Distinguishing Liabilities from Equity.”
The
Company will have until 12 months from the closing of the IPO (or 15 months if the Company enters into a definitive business combination
agreement within 12 months from the closing of this offering) or with respect to any other material provisions relating to stockholders’
rights or pre-initial Business Combination activity (the “Combination Period”). If the Company is unable to complete its
initial Business Combination within the Combination Period, the Company will (i) cease all operations except for the purpose of winding
up, (ii) as promptly as reasonably possible but not more than ten business days thereafter, redeem the public shares, at a per-share
price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account, including interest earned on the funds held
in the Trust Account (which interest shall be net of up to $100,000 of interest released to the Company to pay dissolution expenses),
divided by the number of then outstanding Public Shares, which redemption will completely extinguish public stockholders’ rights
as stockholders (including the right to receive further liquidating distributions, if any), and (iii) as promptly as reasonably possible
following such redemption, subject to the approval of the Company’s remaining shareholders and its board of directors, liquidate
and dissolve, subject in each case to its obligations under Nevada 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 Public Rights (as
defined below), which will expire worthless if the Company fails to complete its initial Business Combination within the Combination
Period.
The
Company’s Insiders have entered into a letter agreement with the Company, pursuant to which they have agreed to (i) waive their
redemption rights with respect to their Founder Shares (as defined below), shares of Common Stock (the “Private Shares”)
included in the Private Units (as defined below) 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 Private Shares and Public Shares in connection with a shareholder
vote to approve an amendment to the Company’s amended and restated articles of incorporation; (iii) waive their rights to liquidating
distributions from the Trust Account with respect to their Founder Shares and Private Shares if the Company fails to complete its initial
Business Combination within the Combination Period, although they will be entitled to liquidating distributions from the Trust Account
with respect to any Public Shares they hold if the Company fails to complete its initial Business Combination within the prescribed time
frame and to liquidating distributions from assets outside the Trust Account; and (iv) vote any Founder Shares and Private Shares held
by them and any Public Shares purchased during or after the IPO (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).
In
order to protect the amounts held in the Trust Account, the Sponsors have agreed that they 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 public share due to reductions
in the value of the trust assets, less permitted withdrawals, 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 they apply to any claims under the Company’s indemnity of the underwriters of the IPO against certain
liabilities, including liabilities under the Securities Act. However, the Company has not asked the Sponsors to reserve for such indemnification
obligations, nor has the Company independently verified whether its Sponsors has sufficient funds to satisfy its indemnity obligations
and the Company believes that the Sponsors’ only assets are securities of the Company. The Sponsors may not be able to satisfy
those obligations. As a result, if any such claims were successfully made against the Trust Account, the funds available for the initial
Business Combination and redemptions could be reduced to less than $10.00 per public share. In such event, the Company may not be able
to complete its initial Business Combination, and you would receive such lesser amount per share in connection with any redemption of
your public shares. None of the Company’s officers or directors will indemnify the Company for claims by third parties including,
without limitation, claims by vendors and prospective target businesses.
NOTE
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Going
Concern Considerations
As
of August 3, 2026, the Company had $867,845 in cash, working capital of $872,445, and an accumulated deficit of $39,831. Subsequent to
the consummation of the IPO, the Company’s liquidity has been satisfied through the net proceeds from the IPO and the Private Placement.
The Company has incurred and expects to continue to incur significant professional costs to remain as a publicly traded company and to
incur significant transaction costs in pursuit of the consummation of a Business Combination. In order to fund working capital deficiencies
or finance transaction costs in connection with a Business Combination, the Insiders or an affiliate of the Insiders may, but are not
obligated to, loan the Company funds as may be required (the “Working Capital Loans”). Up to $3,000,000 of such Working Capital
Loans may be convertible into units at a price of $10.00 per unit at the option of the lender (See Note 5).
The
Company initially has until August 3, 2027 to consummate the initial Business Combination. However, the Company may extend the period
of time to consummate a Business Combination (up to by November 3, 2027 to complete a Business Combination). If the Company is unable
to consummate the Company’s initial Business Combination by August 3, 2027 (or up to by November 3, 2027, if extended), the Company
will, (i) cease all operations except for the purpose of winding up, (ii) as promptly as reasonably possible but not more than ten business
days thereafter, redeem the public shares, at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the
Trust Account, including interest earned on the funds held in the Trust Account (which interest shall be net of up to $100,000 of interest
released to the Company to pay dissolution expenses), divided by the number of then outstanding Public Shares, which redemption will
completely extinguish public stockholders’ rights as stockholders (including the right to receive further liquidating distributions,
if any), and (iii) as promptly as reasonably possible following such redemption, subject to the approval of the Company’s remaining
shareholders and its board of directors, liquidate and dissolve, subject in each case to its obligations under Nevada 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 Public Rights (as defined below), which will expire worthless if the Company fails to complete its
initial Business Combination within the Combination Period.
In
connection with the Company’s assessment of going concern considerations in accordance with Financial Accounting Standards Board’s
Accounting Standards Update (“ASU”) 2014-15, “Disclosures of Uncertainties about an Entity’s Ability to Continue
as a Going Concern,” management has determined that the mandatory liquidation and subsequent dissolution that would be required
if the Company is unable to complete an initial Business Combination by the end of the Combination Period, together with the redemption
features of the Public Shares that are classified as temporary equity, raise substantial doubt about the Company’s ability to continue
as a going concern for a period of at least one year from the date these financial statements are issued. There is no assurance that
the Company’s plans to consummate a Business Combination will be successful within the Combination Period. The financial statement
does not include any adjustments that might result from the outcome of this uncertainty.
Basis
of Presentation
The
accompanying financial statements are presented in U.S. Dollars and conformity with accounting principles generally accepted in the United
States of America (“U.S. GAAP”) and pursuant to the rules and regulations of the U.S. Securities and Exchange Commission
(the “SEC”).
Emerging
Growth Company
The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart Our
Business Startups Act of 2012 (the “JOBS Act”), and it may take advantage of certain exemptions from various reporting requirements
that are applicable to other public companies that are not emerging growth companies including, but not limited to, not being required
to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act, reduced disclosure obligations regarding
executive compensation in its periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory
vote on executive compensation and shareholder approval of any golden parachute payments not previously approved.
Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting
standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do
not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting
standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements
that apply to non-emerging growth companies but any such election to opt out is irrevocable.
The
Company has elected not to opt out of such extended transition period which means that when a standard is issued or revised and it has
different application dates for public or private companies, the Company, as an emerging growth company, can adopt the new or revised
standard at the time private companies adopt the new or revised standard. This may make comparison of the Company’s financial statements
with another public company which is neither an emerging growth company nor an emerging growth company which has opted out of using the
extended transition period difficult or impossible because of the potential differences in accounting standards used.
Use
of Estimates
The
preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements
and the reported amounts of revenues and expenses during the reporting period.
Making
estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of
a condition, situation or set of circumstances that existed at the date of the financial statements, which management considered in formulating
its estimate, could change in the near term due to one or more future confirming events. Accordingly, the actual results could differ
significantly from those estimates.
Cash
Cash
includes deposits held by financial institutions that can be added to or withdrawn without limitation. 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 $867,845 cash balance
as of August 3, 2026.
Cash
Held in Trust Account
As
of August 3, 206, the Company had $100,500,000 in cash held in the Trust Account.
Prepaid
expense
Prepaid
expenses are comprised of prepaid consultancy fees, professional fees and office supplies. These amounts are recognized as expenses on
a straight-line basis over the relevant non-cancellable contract term or expected benefit period, so the balances are realized over the
life of the underlying arrangements, with the portion expected to be expensed within the next twelve months classified as current and
the remainder as non-current. Prepaid expenses are not subject to expected credit loss assessment, as they represent advance payments
for goods or services to be received from counterparties rather than contractual rights to receive cash. The Company had $7,800 prepaid
expenses as of August 3, 2026.
Deferred
Offering Costs
Deferred
offering costs consist principally of professional and registration fees that are related to the IPO. The Company complies with the requirements
of the ASC 340-10-S99 and SEC Staff Accounting Bulletin (“SAB”) Topic 5A — “Expenses of Offering.” Financial
Accounting Standards Board (“FASB”) ASC 470-20, “Debt with Conversion and Other Options,” addresses the allocation
of proceeds from the issuance of convertible debt into its equity and debt components. The Company applies this guidance to allocate
IPO proceeds from the Public Units between common stock and rights, using the residual method by allocating IPO proceeds first to assigned
value of the rights and then to the common stock. Offering costs allocated to the shares of common stock subject to possible redemption
will be charged to temporary equity, and offering costs allocated to the rights included in the Public Units and Private Units will be
charged to shareholder’s equity as the rights, after management’s evaluation, will be accounted for under equity treatment.
Should the IPO prove to be unsuccessful, these deferred costs, as well as additional expenses to be incurred, will be charged to operations.
As of August 3, 2026, the Company had no deferred offering costs, as such costs were reclassified to equity upon the closing of the IPO.
Ordinary
Share Subject to Possible Redemption
The
Company accounts for its ordinary share subject to possible redemption in accordance with the guidance in Accounting Standards Codification
(“ASC”) Topic 480 “Distinguishing Liabilities from Equity”. Ordinary share subject to mandatory redemption is
classified as a liability instrument and is measured at fair value. Conditionally redeemable ordinary share (including ordinary share
that feature redemption rights that is either within the control of the holder or subject to redemption upon the occurrence of uncertain
events not solely within the Company’s control) is classified as temporary equity. At all other times, ordinary share is classified
as shareholders’ equity. The Company’s ordinary shares feature certain redemption rights that are considered to be outside
of the Company’s control and subject to occurrence of uncertain future events. Accordingly, ordinary shares subject to possible
redemption is presented at redemption value as temporary equity, outside of the shareholders’ equity section of the Company’s
balance sheet.
The
Company’s redeemable ordinary share is subject to SEC and its staff’s guidance on redeemable equity instruments, which has
been codified in ASC 480-10-S99. If it is probable that the equity instrument will become redeemable, the Company has the option to either
accrete changes in the redemption value over the period from the date of issuance (or from the date that it becomes probable that the
instrument will become redeemable, if later) to the earliest redemption date of the instrument or to recognize changes in the redemption
value immediately as they occur and adjust the carrying amount of the instrument to equal the redemption value at the end of each reporting
period. The Company has elected to recognize the changes immediately. The accretion or remeasurement is treated as a deemed dividend
(i.e., a reduction to retained earnings, or in absence of retained earnings, additional paid-in capital).
As
of August 3, 2026, the amounts of ordinary shares subject to possible redemption reflected in the balance sheet are reconciled in the
following table:
| Gross proceeds | |
$ | 100,000,000 | |
| Less | |
| | |
| Proceeds allocated to public rights | |
| (2,400,000 | ) |
| Allocation of offering costs related to redeemable shares | |
| (2,037,619 | ) |
| Plus | |
| | |
| Accretion of carrying value to redemption value | |
| 4,937,619 | |
| Ordinary shares subject to possible redemption | |
$ | 100,500,000 | |
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 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 to the contingently redeemable shares and will be accounted for as a liability pursuant
to ASC 480 if not fully exercised at the time of the IPO. The over-allotment option was waived in full by the underwriters at the closing
of the IPO.
Rights
The
Company accounts for rights as either equity-classified or liability-classified instruments based on an assessment of the rights specific
terms and applicable authoritative guidance in FASB ASC 480, Distinguishing Liabilities from Equity (“ASC 480”) and ASC 815,
Derivatives and Hedging (“ASC 815”). The assessment considers whether the rights are freestanding financial instruments pursuant
to ASC 480, meet the definition of a liability pursuant to ASC 480, and whether the rights meet all of the requirements for equity classification
under ASC 815, including whether the rights are indexed to the Company’s own common shares and whether the rights holders could
potentially require “net cash settlement” in a circumstance outside of the Company’s control, among other conditions
for equity classification. This assessment, which requires the use of professional judgment, is conducted at the time of rights issuance
and as of each subsequent quarterly period end date while the rights are outstanding.
For
issued or modified rights that meet all of the criteria for equity classification, the rights are required to be recorded as a component
of additional paid-in capital at the time of issuance. For issued or modified rights that do not meet all the criteria for equity classification,
the rights are required to be treated as liabilities, and recorded at their initial fair value on the date of issuance, and each balance
sheet date thereafter. Changes in the estimated fair value of the rights are recognized as a non-cash gain or loss on the statements
of operations.
As
the rights issued upon the IPO and private placements meet the criteria for equity classification under ASC 480, therefore, the rights
are classified as equity. As of August 3, 2026, an aggregate of 10,272,500 rights (10,000,000 public rights and 272,500 private rights)
were issued and outstanding and classified within shareholder’s equity.
Concentration
of Credit Risk
Financial
instruments that potentially subject the Company to concentration of credit risk consist of a cash account in a financial institution
which at times may exceed the Federal depository insurance coverage of $250,000. As of August 3, 2026, the Company held $867,845 in United
States bank accounts, and the Company has not experienced losses on this account and management believes the Company is not exposed to
significant risks on such an account.
Fair
Value of Financial Instruments
The
fair value of the Company’s assets and liabilities, which qualify as financial instruments under ASC Topic 820, “Fair Value
Measurements and Disclosures,” approximates the carrying amounts represented in the accompanying balance sheet, primarily due to
their short-term nature.
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 financial statements.
NOTE
3. INITIAL PUBLIC OFFERING
Pursuant
to the IPO, the Company sold 10,000,000 Units at a purchase price of $10.00 per unit. Each Unit consist of one share of common stock
and one right to receive one-fourth (1/4) of a share of common stock (each, a “Public Right”). Each holder of a Public Right
will automatically receive one-fourth (1/4) of one share of common stock upon consummation of the initial Business Combination.
The
Company granted the underwriter a 45-day option from the date of the final prospectus relating to the IPO to purchase up to 1,500,000
additional Units to cover over-allotments, if any, at the IPO price, less underwriting discounts and commissions. The over-allotment
option was waived in full by the underwriters at the closing of the IPO.
NOTE
4. PRIVATE PLACEMENT
Simultaneously
with the closing of the IPO, Sponsor A and Sponsor B purchased 192,500 Private Units and 80,000 Private Units, respectively, or an aggregate
of 272,500 Private Units at a price of $10.00 per Private Unit from the Company in a private placement. The Private Units are identical
to the Units sold in the IPO except that the Private Units (including the underlying securities) may not, subject to certain limited
exceptions, be transferred, assigned or sold by the holders until after the completion of the Business Combination. If the Company does
not complete the Business Combination within the Combination Period, the Private Units (and the underlying securities) will expire worthless.
Upon separation, the Private Units will be separated into 272,500 Private Shares and 272,500 Private Rights. The 272,500 Private Shares
are included in common stock and classified within permanent equity.
NOTE
5. RELATED PARTY TRANSACTIONS
Founder
Shares
On
November 8, 2025, the Company’s Sponsor A paid $5,000 in exchange for 20,000 shares of common stock, or approximately $0.25 per
share. On November 20, 2025, the Company issued a dividend of approximately 142.75 founder shares for every issued and outstanding founder
share, or an aggregate of 2,855,000 founder shares (the “Dividend Shares), in exchange for an additional consideration of $20,000,
resulting in the Sponsor holding an aggregate of 2,875,000 founder shares (the “Founder Shares”) for a per share consideration
of $0.0087.
On
July 30, 2026, Our Sponsor A entered into a securities transfer agreement with each of our directors, pursuant to which, the Sponsor
A transferred (w) 100,000 Founder Shares to Ms. Molly Huang, the CEO, President and director of the Company, (x) 40,000 founder shares
to Mr. Kerkaert, the CFO of the Company; (y) 20,000 Founder Shares to each of Mr. Samir Parikh and Masahiro Honna, the independent director
of the Company, (z) 10,000 Founder Shares to Mr. Irfan Verjee, the independent director of the Company, immediately after the IPO. The
number of Founder Shares outstanding was determined based on the expectation that the total size of the IPO would be a maximum of 11,500,000
units if the underwriters’ over- allotment option is exercised in full, and therefore that such founder shares would represent
20% of the outstanding shares after the IPO (not including the Representative Shares, Private Shares, or any share underlying the units
issuable upon conversion of Working Capital Loans). As the underwriters waived the over-allotment option in full at the closing of the
IPO, 375,000 Founder Shares were forfeited by Sponsor A, resulting in 2,500,000 Founder Shares outstanding as of August 3, 2026.
The
Company’s Insiders have agreed not to transfer, assign or sell any of their Founder Shares until: (i) with respect to 50% of the
Founder Shares, the earlier of (x) six months after the date of the consummation of the initial Business Combination or (y) the date
on which the closing price of the Company’s common stock equals or exceeds $12.00 per share (as adjusted for stock splits, stock
dividends, reorganizations and recapitalizations) for any 20 trading days within any 30-trading day period commencing after the initial
Business Combination and (ii) with respect to the remaining 50% of the Founder Shares, six months after the date of the consummation
of the initial Business Combination; except to certain permitted transferees and under certain circumstances. Although no such transfers
or cancellations are contemplated, the Company could agree to permit such transfer or cancellation to facilitate the closing of the Business
Combination. Any permitted transferees will be subject to the same restrictions and other agreements of the Company’s initial stockholders
with respect to any Founder Shares. The Company refers to such transfer restrictions throughout this prospectus as the lock-up. Notwithstanding
the foregoing, if the Company consummates a transaction after the initial Business Combination which results in its stockholders having
the right to exchange their shares for cash, securities or other property, the Founder Shares will be released from the lock-up.
Promissory
Note — Related Party
On
November 8, 2025, the Sponsor A agreed to loan the Company an aggregate of up to $500,000 to be used for a portion of the expenses of
the IPO. The loan is non-interest bearing, unsecured and shall be payable on the earlier of (i) December 31, 2026 or (ii) the closing
of the IPO. These loans will be repaid out of the proceeds not held in the Trust Account. As of August 3, 2026, the Company had repaid
the promissory note in full upon the closing of the IPO and had no outstanding balance under the promissory note.
Related
Party Loans
In
order to finance transaction costs in connection with an intended initial Business Combination, the Insiders or an affiliate of the Insiders
may, but are not obligated to, loan the Company funds as may be required (the “Working Capital Loans”). Up to $3,000,000
of such Working Capital Loans may be convertible into units at a price of $10.00 per unit at the option of the lender. The units would
be identical to the Private Units. As of August 3, 2026, the Company had no borrowings under the Working Capital Loans.
NOTE
6. COMMITMENTS AND CONTINGENCIES
Risks
and Uncertainties
The
United States and global markets are experiencing volatility and disruption following the geopolitical instability resulting from the
ongoing Russia-Ukraine conflict and the recent escalation of the Israel-Hamas conflict. In response to the ongoing Russia-Ukraine conflict,
the North Atlantic Treaty Organization (“NATO”) deployed additional military forces to eastern Europe, and the United States,
the United Kingdom, the European Union and other countries have announced various sanctions and restrictive actions against Russia, Belarus
and related individuals and entities, including the removal of certain financial institutions from the Society for Worldwide Interbank
Financial Telecommunication payment system. Certain countries, including the United States, have also provided and may continue to provide
military aid or other assistance to Ukraine and to Israel, increasing geopolitical tensions among a number of nations. The invasion of
Ukraine by Russia and the escalation of the Israel-Hamas conflict and the resulting measures that have been taken, and could be taken
in the future, by NATO, the United States, the United Kingdom, the European Union, Israel and its neighboring states and other countries
have created global security concerns that could have a lasting impact on regional and global economies. Although the length and impact
of the ongoing conflicts are highly unpredictable, they could lead to market disruptions, including significant volatility in commodity
prices, credit and capital markets, as well as supply chain interruptions and increased cyber-attacks against U.S. companies. Additionally,
any resulting sanctions could adversely affect the global economy and financial markets and lead to instability and lack of liquidity
in capital markets.
Any
of the above-mentioned factors, or any other negative impact on the global economy, capital markets or other geopolitical conditions
resulting from the Russian invasion of Ukraine, the escalation of the Israel-Hamas conflict and subsequent sanctions or related actions,
could adversely affect the Company’s search for an initial Business Combination and any target business with which the Company
may ultimately consummate an initial Business Combination.
Registration
Rights
The
holders of the Founder Shares, Private Units, and units that may be issued on conversion of Working Capital Loans (and in each case holders
of their component securities, as applicable) will 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 to be signed prior to or on the effective date of the IPO. The holders of these securities
are entitled to make up to three demands, excluding short form demands, that the Company register such securities. In addition, the holders
have certain “piggy-back” registration rights with respect to registration statements filed subsequent to the completion
of the Business Combination. The Company will bear the expenses incurred in connection with the filing of any such registration statements.
Underwriting
Agreement
The
Company has granted the underwriters a 45-day option to purchase up to 1,500,000 additional Units to cover over-allotments at the IPO
price, less the underwriting discounts and commissions. The underwriters waived the over-allotment option in full at the closing of the
IPO.
At
the closing of the IPO, the underwriters became entitled to underwriting compensation equal to 0.75% of the gross proceeds of the IPO,
or $750,000 in the aggregate (or $862,500 if the underwriter’s over-allotment option is exercised in full), payable in cash. In
addition, as part of the underwriting compensation payable at the closing of the IPO, the Company agreed to issue to the Representative
75,000 shares of its common stock, (or up to 86,250 shares of common stock if the underwriters’ over-allotment option is exercised
in full) (the “Representative Shares”).
In
addition to the underwriting compensation payable at the closing of the IPO, the Company agreed to pay a deferred underwriting commission,
payable solely in equity, upon the completion of the initial Business Combination. The deferred underwriting commission will consist
of shares of common stock equal to 1.50% of the aggregate number of shares sold in the IPO, including any shares sold pursuant to the
underwriters’ over-allotment option (the “deferred underwriting compensation shares”). The deferred underwriting compensation
shares will be issued only upon the consummation of the initial Business Combination and will be subject to a three-month lock-up period
following the completion of the Business Combination.
In
addition, the Company has agreed to bear all costs and expenses relating to the IPO, including legal and accounting fees, printing and
filing expenses, SEC and FINRA filing fees, transfer agent and rights agent fees, and other customary expenses incurred in connection
with the IPO. The Company has also agreed to reimburse the underwriters for out-of-pocket expenses incurred in connection with this offering,
subject to a cap of $100,000.
Representative
Shares
The
Company issued to the Representative an aggregate of 75,000 Representative Shares at the closing of the IPO. The Company accounted for
such shares as an offering cost of the IPO, with a corresponding credit to shareholder’s equity. The fair value of the Representative
Shares was estimated at $750,000 by reference to the $10.00 per share offering price of the Public Shares, without adjustment for the
180-day lock-up and transfer restrictions imposed under FINRA Rule 5110. Because the Representative Shares are recorded as an offering
cost of the IPO with a corresponding credit to shareholder’s equity, their measurement has no net effect on total shareholder’s
equity.
The
Representative Shares are identical to the Public Shares underlying the Units sold in the IPO, except that such shares have been deemed
underwriting compensation by FINRA and are subject to the lock-up restrictions imposed by FINRA Rule 5110(e)(1). Pursuant to that rule,
the Representative Shares may not be sold, transferred, assigned, pledged, hypothecated or otherwise disposed of, nor may any transaction
be entered into that would result in the economic disposition of such shares, for a period of 180 days immediately following the commencement
of sales of the public units, except as permitted by FINRA Rule 5110(e)(2).
In
addition, The Company will issue to the Representative an aggregate of 150,000 deferred underwriting compensation shares (or up to 172,500
deferred underwriting compensation shares if the underwriters’ over-allotment option is exercised in full at the closing of the
IPO) upon the completion of the initial Business Combination. The deferred underwriting compensation shares have been deemed underwriting
compensation by FINRA and are subject to the applicable restrictions under FINRA Rule 5110.
The
underwriters have agreed to (i) waive their redemption rights with respect to their Representative Shares in connection with the completion
of the initial Business Combination, (ii) waive their redemption rights with respect to their Representative Shares in connection with
a stockholder vote to approve an amendment to the Company’s amended and restated articles of incorporation, (iii) waive their rights
to liquidating distributions from the Trust Account with respect to their Representative Shares if the Company fails to complete its
initial Business Combination within the Combination Period, and (iv) vote any Representative Shares held by them in favor of the initial
Business Combination.
NOTE
7. SHAREHOLDER’S EQUITY
Preferred
Stock — The Company is authorized to issue a total of 4,000,000 shares of preferred stock with a par value of $0.0001 per
share. As of August 3, 2026, there were no shares of preferred stock issued or outstanding.
Common
Stock — The Company is authorized to issue 500,000,000 shares of common stock with a par value of $0.0001 per share. Holders
of shares of common stock were entitled to one vote for each share.
As
of August 3, 2026, there were 2,847,500 shares of common stock issued and outstanding (excluding 10,000,000 shares subject to possible
redemption) consist of 2,500,000 Founder Shares, 272,500 Private Shares included in the Private Units, and 75,000 Representative Shares.
As the underwriters waived the over-allotment option in full at the closing of the IPO, 375,000 Founder Shares were forfeited by Sponsor
A so that the number of Founder Shares represents 20% of the Company’s issued and outstanding ordinary shares after the IPO (excluding
the Representative Shares, Private Shares, or any share underlying the units issuable upon conversion of Working Capital Loans).
Right
— As of August 3, 2026, an aggregate of 10,272,500 rights (10,000,000 public rights and 272,500 private rights) were outstanding.
Except in cases where the Company is not the surviving company in a Business Combination, each holder of a right will automatically receive
one-fourth (1/4) of one share of common stock upon consummation of the initial Business Combination. even if the holder of a public right
converted all shares of common stock held by him, her or it in connection with the initial Business Combination or an amendment to the
Company’s certificate of incorporation with respect to its pre-business combination activities. In the event the Company will not
be the surviving company upon completion of its initial Business Combination, each holder of a right will be required to affirmatively
convert his, her or its rights in order to receive the one-fourth (1/4) of one share underlying each right upon consummation of the Business
Combination. No additional consideration will be required to be paid by a holder of rights in order to receive his, her or its additional
shares of common stock upon consummation of the initial Business Combination. The shares issuable upon exchange of the rights will be
freely tradable (except to the extent held by affiliates of the Company). If the Company enters into a definitive agreement for a business
combination in which it will not be the surviving entity, the definitive agreement will provide for the holders of rights to receive
the same per share consideration the holders of the common stock will receive in the transaction on an as-converted into common stock
basis.
The
Company will not issue fractional shares in connection with an exchange of rights. Fractional shares will either be rounded down to the
nearest whole share or otherwise addressed in accordance with the applicable provisions of the Nevada Revised Statutes. As a result,
holder of rights must hold rights in multiples of 4 in order to receive shares for all of their rights upon closing of the Business Combination.
If the Company is unable to complete an initial Business Combination within the required time period and the Company liquidates the funds
held in the Trust Account, holders of rights will not receive any of such funds for their rights, nor will they receive any distribution
from the Company’s assets held outside of the Trust Account with respect to such rights, and the rights will expire worthless.
Further, there are no contractual penalties for failure to deliver securities to the holders of the rights upon consummation of the initial
Business Combination. Additionally, in no event will the Company be required to net cash settle the rights. Accordingly, the rights may
expire worthless.
Note
8. SUBSEQUENT EVENTS
The
Company evaluated subsequent events and transactions that occurred after the balance sheet date through August 10, 2026, the date
that the financial statements were 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 financial statements.