On May 15, 2026,
GSR V Acquisition Corp. (the “Company”) consummated its initial public offering (the “IPO”) of 20,000,000 units
(the “Units”). In connection with the closing, the underwriters fully exercised their over-allotment option to purchase 3,000,000
additional Units (the “OA Option”) for an aggregate of 23,000,000 Units sold. Each Unit consists of one Class A ordinary
share, par value $0.0001 per share (“Class A Ordinary Share”), of the Company and one-seventh of one right (“Right”),
with each whole Right entitling the holder thereof to receive one whole Class A Ordinary Share. The Units were sold at a price of $10.00
per Unit, generating gross proceeds to the Company of $230,000,000.
Simultaneously with
the closing of the IPO, the Company completed the private sale of an aggregate of 671,000 private placement units (the “Private
Placement Units”) to GSR IV Sponsor LLC and SPAC Advisory Partners LLC dba Polaris Advisory Partners LLC at a purchase price of
$10.00 per Private Placement Unit, generating gross proceeds to the Company of approximately $6,710,000. The Private Placement Units
are identical to the Units sold in the IPO and OA Option, subject to certain limited exceptions, and will be subject to transfer restrictions
until 30 days following the consummation of the Company’s initial business combination. The Private Placement Units were issued
pursuant to Section 4(a)(2) of the Securities Act of 1933, as amended, as the transactions did not involve a public offering.
A total of $230,000,000,
comprised of proceeds from the IPO and the sale of the Private Placement Units, were placed into a segregated trust account located in
the United States with Odyssey Transfer and Trust Company acting as trustee. An audited balance sheet as of May 15, 2026 reflecting receipt
of the proceeds upon consummation of the IPO and the sale of the Private Placement Units is included as Exhibit 99.1 to this Current
Report on Form 8-K.
Exhibit 99.1
GSR V
ACQUISITION CORP.
INDEX TO FINANCIAL STATEMENT
| |
|
Page |
| Report of Independent Registered Public Accounting Firm (PCAOB ID #3686) |
|
F-2 |
| Balance Sheet as of May 15, 2026 |
|
F-3 |
| Notes to Financial Statement |
|
F-4 |
Report
of Independent Registered Public Accounting Firm
To the Board of Directors and Shareholders
of GSR V Acquisition Corp.
Opinion on the Financial Statement
We have audited the accompanying balance
sheet of GSR V Acquisition Corp. (the Company) as of May 15, 2026, and the related notes to the financial statement (collectively referred
to as the financial statement). In our opinion, the financial statement referred to above present fairly, in all material respects, the
financial position of the Company as of May 15, 2026 in accordance with accounting principles generally accepted in the United States
of America.
Substantial Doubt about 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 1 to the financial statement, the Company
has limited cash and will continue to incur significant costs in pursuit of a business combination, that raises substantial doubt about
its ability to continue as a going concern. Management’s plans in regard to these matters are also described in Note 1. The financial
statement does 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 the Company’s financial statement 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 statement is 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 Company’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
statement. 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.
We have served as the Company’s
auditor since 2026.
/s/ Adeptus Partners, LLC
PCAOB: 3686
Ocean, New Jersey
May 21, 2026
GSR V ACQUISITION CORP.
BALANCE SHEET
MAY 15, 2026
| Assets | |
| |
| Current Assets: | |
| |
| Cash | |
$ | 2,245,000 | |
| Total Current assets | |
| 2,245,000 | |
| Non-Current Assets: | |
| | |
| Cash held in Trust Account | |
| 230,000,000 | |
| Total Assets | |
$ | 232,245,000 | |
| | |
| | |
| Liabilities, Class A Ordinary Shares Subject to Possible Redemption and Shareholders’ Deficit | |
| | |
| Current Liabilities: | |
| | |
| Accounts payable and accrued expenses | |
$ | 332,612 | |
| Total Current Liabilities | |
| 332,612 | |
| Non-Current Liabilities: | |
| | |
| Deferred underwriting commissions – related party | |
| 9,200,000 | |
| Total Liabilities | |
| 9,532,612 | |
| | |
| | |
| Commitments and Contingencies (Note 6) | |
| | |
| Class A ordinary shares, $0.0001 par value; 23,000,000 shares subject to possible redemption at $10 per share | |
| 230,000,000 | |
| | |
| | |
| Shareholders’ Deficit | |
| | |
| Preference shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding | |
| - | |
| Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized; 671,000 shares issued and outstanding (excluding 23,000,000 shares subject to possible redemption) | |
| 67 | |
| Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized; 6,750,000 shares issued and outstanding | |
| 675 | |
| Additional paid-in capital | |
| - | |
| Private placement unit receivable | |
| (8,699 | ) |
| Accumulated deficit | |
| (7,279,655 | ) |
| Total Shareholders’ Deficit | |
| (7,287,612 | ) |
| Total liabilities, Class A Ordinary Shares Subject to Possible Redemption and Shareholders’ Deficit | |
$ | 232,245,000 | |
The accompanying notes are an integral part of
this financial statement.
GSR V ACQUISITION CORP.
NOTES TO FINANCIAL STATEMENT
MAY 15, 2026
NOTE 1: DESCRIPTION OF ORGANIZATION AND BUSINESS
OPERATIONS
GSR V Acquisition Corp.
(the “Company”) is a blank check company incorporated as a Cayman Islands exempted company on July 23, 2025. The Company
was incorporated for the purpose of effecting a merger, share exchange, asset acquisition, share purchase, reorganization or similar business
combination with one or more businesses or entities that the Company has not yet identified (“Business Combination”).
As of May 15, 2026, the Company
had not yet commenced operations. All activity for the period from July 23, 2025 (inception) through May 15, 2026 relates to the
Company’s formation and the Initial Public Offering (as defined below). The Company will not generate any operating revenues until
after the completion of its initial Business Combination, at the earliest. The Company will generate non-operating income in the
form of interest income from the proceeds derived from the Initial Public Offering and Private Placement (defined below) held in the Trust
Account (as defined below). The Company has selected December 31 as its fiscal year end.
The registration statement
for the Company’s Initial Public Offering was declared effective on May 13, 2026. On May 15, 2026, the Company consummated the Initial
Public Offering of 23,000,000 units including 3,000,000 additional public units as the underwriters’ over-allotment option was exercised
in full (the “Units” and, with respect to the shares of Class A ordinary shares included in the Units being offered, the “Public
Shares”), at $10.00 per Unit, generating gross proceeds of $230,000,000 (see Note 3).
Simultaneously with the consummation
of the Initial Public Offering and the sale of the Units, the Company consummated the private placement (“Private Placement”)
of 671,000 units including 52,500 additional private placement units as the underwriters’ over-allotment option was exercised in
full (the “Private Placement Units”) to GSR V Sponsor LLC (the “Sponsor”) and the underwriters, at a price of
$10.00 per Private Placement Unit, generating total proceeds of $6,710,000 (see Note 4). Out of the aggregate amount of $6,710,000, the
amount of $5,400,000 from the sale of the Private Placement Units were added to the net proceeds from the Initial Public Offering held
in the Trust Account, $1,301,301 was used to pay certain costs, and the balance of $8,699 is receivable from the Sponsor, which is presented
as an increase to shareholders’ deficit.
Transaction costs amounted
to $13,882,301, consisting of $4,025,000 of cash underwriting fees, $9,200,000 of deferred underwriting commissions which will be paid
on the consummation of the initial Business Combination, and $657,301 of other offering costs, which includes $280,000 of additional fees
paid to the parent of the lead underwriter. The lead underwriter and its parent are related parties (see Note 6).
Upon the closing of the Initial
Public Offering and the Private Placement, $230,000,000 ($10.00 per Unit) of the net proceeds of the Initial Public Offering and certain
of the proceeds of the Private Placement were placed in a trust account (the “Trust Account”) with Odyssey Transfer and Trust
Company acting as trustee and invested only in in either (i) U.S. government treasury bills with a maturity of 185 days or less or in
money market funds investing solely in U.S. Treasuries and meeting certain conditions under Rule 2a-7 under the Investment Company Act,
(ii) as uninvested cash, or (iii) an interest or non-interest bearing bank demand deposit account or other accounts at a bank. The Trust
Account is intended as a holding place for funds pending the earliest to occur of: (i) the completion of an initial Business Combination;
(ii) the redemption of any Public Shares properly submitted in connection with a shareholder vote to amend the amended and restated memorandum
and articles of association (A) to modify the substance or timing of the obligation to offer redemption rights in connection with any
proposed initial Business Combination or certain amendments to the amended and restated memorandum and articles of association prior thereto
or to redeem 100% of the Public Shares if the Company does not complete the initial Business Combination within the completion window;
or (B) with respect to any other material provision relating to shareholders’ rights or pre-initial Business Combination activity;
or (iii) absent an initial Business Combination within the completion window, from the closing of Initial Public Offering, return of the
funds held in the Trust Account to public shareholders as part of redemption of the Public Shares.
The Nasdaq listing rules require
that the initial Business Combination must be with one or more operating businesses or assets with a fair market value equal to at least
80% of the assets held in the Trust Account (net of permitted withdrawals and excluding the deferred underwriting commissions). Management
may, however, structure an initial Business Combination such that the post-transaction company owns or acquires less than 100% of such
interests or assets of the target business in order to meet certain objectives of the target management team or shareholders or for other
reasons, but will only complete such Business Combination if the post-transaction company owns or acquires 50% or more of the issued and
outstanding voting securities of the target or otherwise acquires a controlling interest in the target business 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”).
The Company is required to
provide its public shareholders with the opportunity to redeem, regardless of whether they abstain, vote for, or against, the initial
Business Combination, all or a portion of their Public Shares upon the completion of the initial Business Combination either (1) in connection
with a general meeting called to approve the Business Combination or (2) by means of a tender offer.
All of the Class A ordinary
shares sold as part of the units in this offering contain a redemption feature which allows for the redemption of such Public Shares in
connection with liquidation, if there is a shareholder vote or tender offer in connection with initial Business Combination and in connection
with certain amendments to second amended and restated memorandum and articles of association. In accordance with SEC guidance on redeemable
equity instruments, which has been codified in ASC 480-10-S99, redemption provisions not solely within the control of a company require
ordinary shares subject to redemption to be classified outside of permanent equity. Accordingly, all of the Public Shares were presented
as temporary equity, outside of the shareholders’ deficit section of the Company’s balance sheet. Given that the Class A ordinary
shares sold as part of the units in the offering were issued with other freestanding instruments, the initial carrying value of Class
A ordinary shares classified as temporary equity were the allocated proceeds determined in accordance with ASC 470-20. The resulting discount
to the initial carrying value of temporary equity were accreted upon the closing of this offering such that the carrying value was equal
the redemption value on such date. The accretion or remeasurement is recognized as a reduction to retained earnings, or in the absence
of retained earnings, additional paid-in capital. Accretion associated with the redeemable Class A ordinary shares is excluded from earnings
per share as the redemption value approximates fair value.
Each public shareholder may
elect to redeem their Public Shares without voting and, if they do vote, irrespective of whether they vote for or against the proposed
transaction. In addition, initial shareholders, directors and officers have entered into a letter agreement, pursuant to which they have
agreed to waive their redemption rights with respect to any Founder Shares (as defined below) and Public Shares held by them in connection
with the completion of a Business Combination.
Notwithstanding the foregoing
redemption rights, the Company’s amended and restated memorandum and articles of association provide that a public shareholder,
together with any affiliate of such shareholder or any other person with whom such shareholder is acting in concert or as a “group”
(as defined under Section 13 of the Exchange Act), is restricted from redeeming its shares with respect to more than an aggregate of 15%
of the shares sold in this offering, without the prior consent of the Company.
If the Company is unable to
complete an initial Business Combination within the 18 or 21-month period after the closing of the Initial Public Offering (the “Completion
Window”), it may seek an amendment to amended and restated memorandum and articles of association to extend the period of time to
complete an initial Business Combination beyond 21 months. The Company’s amended and restated memorandum and articles of association
requires at least a special resolution of shareholders as a matter of Cayman Islands law, meaning that such an amendment be approved by
at least two-thirds of ordinary shares who, being entitled to do so, attend and vote (either in person or by proxy) at a general meeting
of the company. If the Company seeks shareholder approval to extend beyond the 21-month period in which to complete an initial Business
Combination to a later date, the Company is required to offer public shareholders the right to have their public ordinary shares redeemed
for a pro rata share of the aggregate amount then on deposit in the Trust Account, including interest (less permitted withdrawals and
up to $100,000 of interest to pay dissolution expenses). There are no limitations to the number of times that the Company may seek shareholder
approval or that shareholders may approve to extend beyond the 21-month period in which to complete a Business Combination at a later
date. If the initial Business Combination is not completed within the Completion Window, the membership interests of the Sponsor become
worthless.
Going Concern Consideration
In connection with the Company’s
assessment of going concern considerations in accordance with Financial Accounting Standard Board’s Accounting Standards Update
2014-15, “Disclosures of Uncertainties about an Entity’s Ability to Continue as a Going Concern,” we have determined
that mandatory liquidation, should we not complete a Business Combination and an extension of our deadline to do so not be approved by
the shareholders of the Company, and potential subsequent dissolution and the liquidity issue raise substantial doubt about the Company’s
ability to continue as a going concern if it does not complete a Business Combination.
As of May 15, 2026, the Company
had $2,245,000 in its operating bank account and a working capital surplus of $1,912,388. The Company has incurred and expects to continue
to incur significant costs as a publicly traded company, to evaluate business opportunities, and to close on a Business Combination. Such
costs will be incurred prior to generating any operating revenues. These factors also raise substantial doubt about the Company’s
ability to continue as a going concern within one year after the date that the financial statement is issued.
Management plans to complete
a Business Combination before the mandatory liquidation date and anticipates that the Company will have sufficient liquidity to fund its
operations until then. However, there can be no assurance that we will be able to consummate a Business Combination within the Completion
Window or that liquidity will be sufficient to fund operations. The financial statement does not include any adjustments relating to the
recovery of the recorded assets or the classification of the liabilities that might be necessary should the Company be unable to continue
as a going concern.
Risks and Uncertainties
Management continues to evaluate
the impact of significant global events such as the Russia/Ukraine and Israel/Palestine conflicts and military conflicts between the United
States, Israel and Iran and others in the Middle East, and Southwest Asia or other armed hostilities, on the industry and has concluded
that while it is reasonably possible that these could have a negative effect on the Company’s financial position, results of its
operations and/or search for a target company, the specific impact is not readily determinable as of the date of this financial statement.
The financial statement does not include any adjustments that might result from the outcome of this uncertainty.
NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying financial
statement is presented in conformity with accounting principles generally accepted in the United States of America (“GAAP”)
and pursuant to the rules and regulations of the U.S. Securities and Exchange Commission (“SEC”).
Emerging Growth Company Status
The Company is an “emerging
growth company,” as defined in Section 2(a) of the Securities Act of 1933, as amended, (the “Securities Act”), as modified
by the Jumpstart Our Business Startups Act of 2012, (the “JOBS Act”), and it may take advantage of certain exemptions from
various reporting requirements that are applicable to other public companies that are not emerging growth companies including, but not
limited to, not being required to comply with the 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 an 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 a comparison of the Company’s financial statement with another public company which is neither an emerging growth
company nor an emerging growth company which has opted out of using the extended transition period difficult or impossible because of
the potential differences in accounting standards used.
Use of Estimates
The preparation of financial
statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of the financial statement and the reported amounts of 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 statement, which management considered in formulating its estimate, could change
in the near term due to one or more future confirming events. Accordingly, the actual results could differ significantly from those estimates.
Cash and Cash Equivalents
The Company considers all short-term
investments with an original maturity of three months or less when purchased to be cash equivalents. The Company had $2,245,000 in cash
and no cash equivalents as of May 15, 2026.
Cash Held in Trust Account
As of May 15, 2026, the Company
had $230,000,000 in cash held in the Trust Account, which was measured at fair value under Level 1 in the fair value hierarchy.
Concentration of Credit Risk
Financial instruments that
potentially subject the Company to concentrations of credit risk consist of a cash account in a financial institution, which, at times,
may exceed the Federal Deposit Insurance Corporation (“FDIC”) coverage limit of $250,000 and cash and investments held in
the Trust Account with a financial institution, which, at times, may exceed the Securities Investor Protection Corporation (“SIPC”)
coverage limit of $500,000, including a $250,000 limit for cash. As of May 15, 2026, cash held in excess of the FDIC limit was $1,995,000.
As of May 15, 2026, cash held in the Trust Account in excess of the SIPC limit was $229,750,000. Any loss incurred or a lack of access
to such funds could have a significant adverse impact on the Company’s financial condition, results of operations, and cash flows.
Fair Value Measurements
Fair value is defined as the
price that would be received for sale of an asset or paid for transfer of a liability, in an orderly transaction between market participants
at the measurement date. GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring
fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets
for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). These
tiers include:
| ● | Level 1,
defined as observable inputs such as quoted prices (unadjusted) for identical instruments
in active markets; |
| ● | Level 2, defined as inputs other than quoted
prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets
or quoted prices for identical or similar instruments in markets that are not active; and |
| ● | Level 3, defined as unobservable inputs in which
little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation
techniques in which one or more significant inputs or significant value drivers are unobservable. |
In some circumstances, the
inputs used to measure fair value might be categorized within different levels of the fair value hierarchy. In those instances, the fair
value measurement is categorized in its entirety in the fair value hierarchy based on the lowest level input that is significant to the
fair value measurement.
Offering Costs Associated with the Initial
Public Offering
Offering costs consist of legal,
administrative, and other costs incurred through the balance sheet date that are directly related to the Initial Public Offering. The
Company complies with the requirements of the ASC 340-10-S99 and SEC Staff Accounting Bulletin Topic 5A, “Expenses of Offering.”
Offering costs were allocated to the Public Rights and Private Placement Units issued in the Initial Public Offering on a relative fair
value basis, compared to total proceeds received. Offering costs associated with the Class A ordinary shares were charged against the
carrying value of Class A ordinary shares subject to possible redemption upon the completion of the Initial Public Offering.
Income Taxes
The Company complies with the
accounting and reporting requirements of ASC Topic 740, “Income Taxes,” which prescribes a recognition threshold and
a measurement attribute for the financial statement recognition and measurement of tax positions taken or expected to be taken in a tax
return. For those benefits to be recognized, a tax position must be more likely than not to be sustained upon examination by taxing authorities.
The Company’s management determined that the Cayman Islands is the Company’s only major tax jurisdiction. The Company recognizes
accrued interest and penalties related to unrecognized tax benefits as income tax expense. There were no unrecognized tax benefits and
no amounts accrued for interest and penalties as of May 15, 2026. The Company is currently not aware of any issues under review that could
result in significant payments, accruals or material deviation from its position.
There is currently no taxation
imposed on income by the government of the Cayman Islands. In accordance with Cayman Islands federal income tax regulations, income taxes
are not levied on the Company. Consequently, income taxes are not reflected in the Company’s financial statement. The Company’s
management does not expect that the total amount of unrecognized tax benefits will materially change over the next twelve months.
Class A Redeemable Share Classification
The Public Shares contain a
redemption feature which allows for the redemption of such Public Shares in connection with the Company’s liquidation, or if there
is a shareholder vote or tender offer in connection with the Company’s initial Business Combination. In accordance with ASC 480-10-S99,
the Company classifies Public Shares subject to redemption outside of permanent equity as the redemption provisions are not solely within
the control of the Company. The Company recognizes changes in redemption value immediately as they occur and will adjust the carrying
value of redeemable shares to equal the redemption value at the end of each reporting period. Immediately upon the closing of the Initial
Public Offering, the Company recognized the accretion from initial book value to redemption amount value. The change in the carrying value
of redeemable shares will result in charges against additional paid-in capital (to the extent available) and accumulated deficit.
Accordingly, on May 15, 2026,
Class A ordinary shares subject to possible redemption are presented at redemption value as temporary equity, outside of the shareholders’
deficit section of the Company’s balance sheet, as reconciled in the following table:
| Gross proceeds | |
$ | 230,000,000 | |
| Less: Proceeds allocated to public rights | |
| (16,428,570 | ) |
| Less: Issuance costs allocated to Class A ordinary shares subject to possible redemption | |
| (12,873,752 | ) |
| Add: Remeasurement of carrying value to redemption value | |
| 29,302,322 | |
| Class A ordinary shares subject to possible redemption, May 15, 2026 | |
$ | 230,000,000 | |
Recent Accounting Standards
Management does not believe
that any recently issued, but not yet effective, accounting standards, if currently adopted, would have a material effect on the Company’s
financial statement.
NOTE 3: INITIAL PUBLIC OFFERING
Pursuant to the Initial Public
Offering, the Company sold 23,000,000 Units (including underwriters’ over-allotment exercise of 3,000,000 Units) at a purchase price
of $10.00 per Unit, generating gross proceeds of $230,000,000 to the Company, of which $224,600,000 was placed in the Trust Account. Each
Unit consists of one Class A ordinary share and one-seventh (1/7th) of one public right (“Public Right”). Each
whole right represents the right to receive one Class A ordinary share upon the consummation of an initial Business Combination. No fractional
rights will be issued upon separation of the Units and only whole rights will trade. The underwriters have exercised their over-allotment
option on consummation of the Initial Public offering to purchase 3,000,000 additional Units to cover over-allotments. A total of 3,285,714
Public Rights were issued with an aggregate fair value of $16,428,570 ($5.00 per Public Right based on methodology in Note 8). Offering
costs allocated to the Units issued in the Initial Public Offering totaled $13,863,636, of which $12,873,752 was allocated to the Public Shares and $989,844
was allocated to the Public Rights.
NOTE 4: PRIVATE PLACEMENT
Simultaneously with the consummation
of the Initial Public Offering and the sale of the Units, the Company consummated the Private Placement of 671,000 units (including underwriters’
over-allotment exercise of 52,500 units) to the Sponsor and the underwriters at a price of $10.00 per Private Placement Unit, generating
total proceeds of $6,710,000, of which $5,400,000 was placed in the Trust Account, $1,301,301 was used to pay certain costs, and the balance
of $8,699 is receivable from the Sponsor, which is presented as an increase to shareholders’ deficit. Each Private Placement Unit
entitles the holder thereof to one Class A ordinary share and one-seventh (1/7th) of one private right (“Private Placement
Right”) to receive one Class A ordinary share upon the consummation of an initial Business Combination. The Sponsor received 550,000
Private Placement Units for gross proceeds of $5,500,000, including 78,571 Private Placement Rights valued at $392,855 ($5.00 per Private
Placement Right based on methodology in Note 8). The underwriters received 121,000 Private Placement Units for gross
proceeds of $1,210,000, including 17,286 Private Placement Rights valued at $86,430 ($5.00 per Private Placement Right based on methodology
in Note 8). Offering costs allocated to the Private Placement Units totaled $18,665.
The Private Placement Units
have terms and provisions that are identical to the Units sold as part of the Initial Public Offering. The Private Placement Units (including
any Private Placement Shares, any Private Placement Rights and any Class A ordinary shares underlying the Private Placement Rights) are
not transferable, assignable or saleable until 30 days after the completion of an initial Business Combination except pursuant to limited
exceptions.
NOTE 5: RELATED PARTY TRANSACTIONS
Founder Shares
On September 15, 2025,
GSR V Sponsor LLC (the “Sponsor”) paid $25,000 to cover certain offering costs of the Company in consideration for 6,500,000
Class B ordinary shares of the Company (“Founder Shares”), which were issued on August 20, 2025. On April 27,
2026, the Company authorized a stock split in a 1.03-for-one ratio, resulting in GSR Sponsor holding 6,750,000 Class B ordinary shares.
The Founder Shares represent 20.0% of the Company’s issued and outstanding ordinary shares upon the consummation of the Initial
Public Offering as the over-allotment option was exercised in full by the underwriters.
On May 12, 2026, the Sponsor
transferred 60,000 Founder Shares to the three independent directors (20,000 Founder Shares per director) of the Company, at a price of
$0.0037037 per share. Each buyer paid $74.07 for an aggregate purchase price of $222.21 in consideration of the assignment of shares.
If the director ceases to be a director of the Company for any reason before the consummation of the Business Combination, at the Sponsor’s
election, it will either repurchase the shares at the purchase price or forfeit the shares back to the Company for no consideration. The
Founder Shares will automatically convert into shares of Class A ordinary shares at the time of the Business Combination on a one-for-one
basis, subject to adjustment as described in the Company’s certificate of incorporation.
The sale of the Founder Shares
to the Company’s directors by the Sponsor is in the scope of FASB ASC Topic 718, “Compensation-Stock Compensation” (“ASC
718”). Under ASC 718, stock-based compensation associated with equity-classified awards is measured at fair value upon the grant
date. The fair value of the 60,000 shares granted to the Company’s directors was $5.00 per share or $300,000 in the aggregate.
The Founder Shares were granted
subject to a performance condition (i.e., the occurrence of a Business Combination). Compensation expense related to the Founders Shares
is recognized only when the performance condition is probable of occurrence under the applicable accounting literature in this circumstance.
Stock-based compensation would be recognized at the date a Business Combination is considered probable (i.e., upon consummation of a Business
Combination) in an amount equal to the number of Founders Shares times the grant date fair value per share (unless subsequently modified)
less the amount initially received for the purchase of the Founder Shares.
Administrative Services Agreement
Commencing on May 15, 2026,
the Company entered into an agreement to pay the Sponsor a total of up to $55,556 per month for office space and administrative and support
services. Upon completion of a Business Combination or its liquidation, the Company will cease paying these monthly fees.
Due to Related Party
The Sponsor pays certain
costs on behalf of the Company, with such amounts reflected as due to related party. These amounts are due on demand and non-interest
bearing. During the period from March 1, 2026 through May 15, 2026, the Sponsor paid certain costs totaling $91,301 on behalf of the Company.
Upon the closing of the Initial Public Offering, the Company repaid the outstanding balance of $91,301 due to related party from the proceeds
not held in the Trust Account, resulting in no balances due to related party as of May 15, 2026.
Working Capital Loans
In addition, in order to finance
transaction costs in connection with a Business Combination, the Sponsor, members of the Company’s founding team or any of their
affiliates may, but are not obligated to, loan the Company funds as may be required (“Working Capital Loans”). If the Company
completes a Business Combination, the Company would repay the Working Capital Loans out of the proceeds of the Trust Account released
to the Company. Otherwise, the Working Capital Loans would be repaid only out of funds held outside the Trust Account. In the event that
a Business Combination does not close, the Company may use a portion of proceeds held outside the Trust Account to repay the Working Capital
Loans but no proceeds held in the Trust Account would be used to repay the Working Capital Loans.
The Working Capital Loans would
either be repaid upon consummation of a Business Combination, without interest, or, at the lenders’ discretion, up to $1,500,000
of such Working Capital Loans may be convertible into private placement units at a price of $10.00 per unit. Except for the foregoing,
the terms of such Working Capital Loans, if any, have not been determined and no written agreements exist with respect to such loans.
As of May 15, 2026, the Company had no outstanding Working Capital Loans.
NOTE 6: COMMITMENTS AND CONTINGENCIES
Registration Rights
The holders of (i) the Founder
Shares (including the underlying Class A ordinary shares issuable upon the conversion of the Founder Shares) and (ii) Private Placement
Units, including any Private Placement Units that may be issued upon conversion of working capital loans (including any private placement
shares, private placement rights and any Class A ordinary shares underlying the private placement rights) will be entitled to registration
rights pursuant to a registration rights agreement to be signed prior to or on the effective date of the Initial Public Offering requiring
the Company to register such securities for resale (in the case of the Founder Shares, only after conversion to Class A ordinary shares).
With the exception of the Sponsor and the Private Placement Units it purchases in connection with the Initial Public Offering, the holders
of these securities will be entitled to make up to three demands, excluding short form registration demands, that the Company register
such securities. In addition, and as excepted above, the holders have certain “piggy-back” registration rights with respect
to registration statements filed subsequent to the Company’s completion of its initial Business Combination and rights to require
the Company to register for resale such securities pursuant to Rule 415 under the Securities Act. However, the registration rights agreement
will provide that the Company will not be required to effect or permit any registration or cause any registration statement to become
effective until termination of the applicable lock-up period. The Company will bear the expenses incurred in connection with the
filing of any such registration statements.
Underwriting Agreement – Related Party
On May 15, 2026, the underwriters
exercised their over-allotment option in full to purchase 3,000,000 additional Units at the Initial Public Offering price, less the underwriting
discounts and commissions.
SPAC Advisory Partners LLC
dba Polaris Advisory Partners LLC (“Polaris”) was the lead underwriter on the Initial Public Offering. Polaris is a related
party, as the management team of Polaris is the same as that of the Company.
Polaris was entitled to cash
underwriting fees of $0.175 per Unit, or $4,025,000 in the aggregate, paid upon the closing of the Initial Public Offering. In addition,
Polaris is entitled to deferred underwriting commissions of $0.40 per Unit, or $9,200,000 in the aggregate. The deferred underwriting
commissions will become payable to Polaris from the amounts held in the Trust Account solely in the event that the Company completes a
Business Combination, subject to the terms of the underwriting agreement. In addition to the cash and deferred underwriting fees, the
Company paid $280,000 of additional fees to Kingswood Capital Partners LLC (“Kingswood”), who served as broker-dealer and
is a related party of the Company as the parent of Polaris.
NOTE 7: SHAREHOLDERS’ DEFICIT
Preference Shares — The
Company is authorized to issue 1,000,000 preference shares, par value $0.0001 per share, with such designations, voting and other rights
and preferences as may be determined from time to time by the Company’s board of directors. As of May 15, 2026, there were no preference
shares issued or outstanding.
Class A Ordinary
Shares — The Company is authorized to issue 200,000,000 Class A ordinary share with a par value of $0.0001
per share. As of May 15, 2026, there were 671,000 Class A ordinary shares issued and outstanding, excluding 23,000,000 Class A ordinary
shares subject to possible redemption.
Class B Ordinary
Shares — The Company is authorized to issue 20,000,000 Class B ordinary shares with a par value of $0.0001
per share. As of May 15, 2026, there were 6,750,000 Class B ordinary shares issued and outstanding.
Upon incorporation on July 23,
2025, the Company issued one Class B ordinary share (the “Initial Share”) with a par value of $0.0001 to AGS Nominees
1 Limited (designee of the Company’s Cayman Islands legal counsel), which was immediately transferred to the Sponsor on July 23,
2025. On August 20, 2025, the Initial Share was surrendered upon the issuance of the Founder Shares to the Sponsor (see Note 5).
Holders of the Class B
ordinary shares will have the right to appoint all the Company’s directors prior to an initial Business Combination. On any other
matter submitted to a vote of the Company’s shareholders, holders of the Class A ordinary shares and holders of the Class B
ordinary shares will vote together as a single class, except as required by law or share exchange rule; provided, that the holders of
Class B ordinary shares will be entitled to vote as a separate class to increase the authorized number of Class B ordinary shares.
Each share of ordinary share will have one vote on all such matters.
The Class B ordinary shares
will automatically convert into Class A ordinary shares at the time of the initial Business Combination, or earlier at the option
of the holder, on a one-for-one basis, subject to adjustment for share sub-divisions, share dividends, rights issuances, reorganizations,
recapitalizations and the like and will not have any redemption rights or be entitled to liquidating distributions if we do not consummate
an initial Business Combination.
Rights —
On May 15, 2026, 3,285,714 Public Rights and 95,857 Private Placement Rights were issued as part of the Initial Public Offering and Private
Placement, respectively.
The gross proceeds of the Initial
Public Offering were allocated to the Public Rights based on relative value, with $16,428,570 recorded in shareholders’ deficit
related to the Public Rights on May 15, 2026. The rights are not remeasured to fair value on a recurring basis.
As of May 15, 2026, there were
3,285,714 Public Rights and 95,857 Private Placement Rights outstanding. Each holder of one right will receive one Class A ordinary share
upon the consummation of the initial Business Combination, whether or not the Company will be the surviving entity, even if the holder
of a Public Right converted all Class A ordinary shares held by them or it in connection with the initial Business Combination or an amendment
to the Company’s memorandum and articles of association with respect to Company’s pre-business combination activities. In
the event the Company will not be the survivor upon completion of the initial Business Combination, each holder of rights will be required
to affirmatively convert their rights in order to receive the Class A ordinary shares underlying the rights (without paying any additional
consideration) upon consummation of the Business Combination. The Company will not issue fractional Class A ordinary shares in connection
with an exchange of rights. Fractional Class A ordinary shares will either be rounded down to the nearest whole share or otherwise addressed
in accordance with the applicable provisions of Cayman Islands law. If the Company is unable to complete an initial Business Combination
within the Completion Window and the Company redeems the Public Shares from the funds held in the Trust Account, holders of rights will
not receive any of such funds for their rights and the rights will expire worthless.
NOTE 8: FAIR VALUE MEASUREMENTS
As of May 15, 2026, the Company
had $230,000,000 in cash held in the Trust Account, which was measured at fair value under Level 1 in the fair value hierarchy.
The fair value of the Public
Rights and Private Placement Rights was measured under Level 3 in the fair value hierarchy as of May 15, 2026. The expected term of the
right was based on the actual term of the right in the event of a successful Business Combination. The probability of an initial Business
combination was based on historical data from special purpose acquisition companies (“SPACs”) that have successfully completed
an initial public offering and then gone on to complete a Business Combination. The volatility is based on historical volatility of comparable
publicly traded SPACs.
The Public Rights have been
classified within shareholders’ equity and will not require remeasurement after issuance.
The market assumptions used
to determine fair value are as follows:
| | |
As of May 15,
2026 | |
| Market adjustment(1) | |
| 50.0 | % |
| (1) | Includes probability of an initial Business Combination and other factors. |
NOTE 9: SEGMENT INFORMATION
ASC Topic 280, “Segment
Reporting,” establishes standards for companies to report in their financial statement information about operating segments, products,
services, geographic areas, and major customers. Operating segments are defined as components of an enterprise for which separate financial
information is available that is regularly evaluated by the Company’s chief operating decision maker, or group, in deciding how
to allocate resources and assess performance.
The Company’s chief operating
decision maker (“CODM”) has been identified as the Co-Chief Executive Officers, who collectively review the operating
results for the Company as a whole to make decisions about allocating resources and assessing financial performance. Accordingly, management
has determined that the Company only has one operating segment.
When evaluating the Company’s
performance and making key decisions regarding resource allocation, the CODM reviews several key metrics, which include general and administrative
expenses and interest and dividends earned on cash and investments held in Trust Account.
The key measure of segment
profit or loss reviewed by our CODM is net income or loss, which is comprised of interest and dividends earned on cash and investments
held in Trust Account and general and administrative expenses. Net income or loss is reviewed and monitored by the CODM to manage and
forecast cash to ensure enough capital is available to complete a Business Combination within the Completion Window. The CODM reviews
interest and dividends earned on cash and investments held in Trust Account to measure and monitor shareholder value and determine the
most effective strategy of investment with the Trust Account funds while maintaining compliance with the trust agreement. The CODM reviews
general and administrative expenses to manage, maintain and enforce all contractual agreements to ensure costs are aligned with all agreements
and the budget.
NOTE 10: SUBSEQUENT EVENTS
The Company evaluated subsequent
events and transactions that occurred after the balance sheet date up to the date that the financial statement was issued. Based upon
this review, the Company did not identify any subsequent events that would have required adjustment or disclosure in the financial statement.