Schedule of calculation of basic and diluted net income (loss) per ordinary share |
The following table reflects the calculation of basic and diluted net income per ordinary share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30, |
|
|
For the Six Months Ended June 30, |
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
|
|
Redeemable |
|
|
Non-Redeemable Class A |
|
|
Redeemable |
|
|
Non- Redeemable Class A |
|
|
Redeemable |
|
|
Non- Redeemable Class A |
|
|
Redeemable |
|
|
Non- Redeemable Class A |
|
|
|
Class A |
|
|
And Class B |
|
|
Class A |
|
|
And Class B |
|
|
Class A |
|
|
And Class B |
|
|
Class A |
|
|
And Class B |
|
Basic net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allocation of net income |
|
$ |
660,571 |
|
|
$ |
181,801 |
|
|
$ |
1,388,502 |
|
|
$ |
574,225 |
|
|
$ |
2,788,943 |
|
|
$ |
767,566 |
|
|
$ |
1,093,272 |
|
|
$ |
845,363 |
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares outstanding |
|
|
28,750,000 |
|
|
|
7,912,500 |
|
|
|
17,569,444 |
|
|
|
7,265,972 |
|
|
|
28,750,000 |
|
|
|
7,912,500 |
|
|
|
8,736,188 |
|
|
|
6,755,180 |
|
Basic income per share |
|
|
0.02 |
|
|
|
0.02 |
|
|
|
0.08 |
|
|
|
0.08 |
|
|
|
0.10 |
|
|
|
0.10 |
|
|
|
0.13 |
|
|
|
0.13 |
|
Diluted net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allocation of net income |
|
$ |
660,571 |
|
|
$ |
181,801 |
|
|
$ |
1,368,414 |
|
|
$ |
594,313 |
|
|
$ |
2,788,943 |
|
|
$ |
767,566 |
|
|
$ |
1,080,626 |
|
|
$ |
858,009 |
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares outstanding |
|
|
28,750,000 |
|
|
|
7,912,500 |
|
|
|
17,569,444 |
|
|
|
7,630,556 |
|
|
|
28,750,000 |
|
|
|
7,912,500 |
|
|
|
8,736,188 |
|
|
|
6,936,464 |
|
Diluted income per share |
|
$ |
0.02 |
|
|
$ |
0.02 |
|
|
$ |
0.08 |
|
|
$ |
0.08 |
|
|
$ |
0.10 |
|
|
$ |
0.10 |
|
|
$ |
0.13 |
|
|
$ |
0.12 |
|
|
The following table reflects the calculation of basic and diluted net income (loss) per ordinary share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31, 2024 |
|
|
For the Period from December 18, 2023 (Inception) Through December 31, 2023 |
|
|
|
Class A |
|
|
Class A and B |
|
|
Class A |
|
|
Class A and B |
|
|
|
Redeemable |
|
|
Non- Redeemable |
|
|
Redeemable |
|
|
Non- Redeemable |
|
Basic net income (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
Allocation of net income (loss) |
|
$ |
6,325,884 |
|
|
$ |
2,465,990 |
|
|
$ |
— |
|
|
$ |
(18,958 |
) |
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares outstanding |
|
|
18,825,342 |
|
|
|
7,338,596 |
|
|
|
— |
|
|
|
6,250,000 |
|
Basic income (loss) per share |
|
$ |
0.34 |
|
|
$ |
0.34 |
|
|
$ |
— |
|
|
$ |
(0.00 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31, 2024 |
|
|
For the Period from December 18, 2023 (Inception) Through December 31, 2023 |
|
|
|
Class A |
|
|
Class A and B |
|
|
Class A |
|
|
Class A and B |
|
|
|
Redeemable |
|
|
Non- Redeemable |
|
|
Redeemable |
|
|
Non- Redeemable |
|
Diluted net income (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
Allocation of net income |
|
$ |
6,304,223 |
|
|
$ |
2,487,651 |
|
|
$ |
— |
|
|
$ |
— |
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares outstanding |
|
|
18,825,342 |
|
|
|
7,428,493 |
|
|
|
— |
|
|
|
— |
|
Diluted income per share |
|
$ |
0.33 |
|
|
$ |
0.33 |
|
|
$ |
— |
|
|
$ |
— |
|
|
Schedule of Class A ordinary shares subject to possible redemption |
At June 30, 2025 and December 31, 2024, the Class A ordinary shares subject to redemption reflected in the condensed consolidated balance sheets are reconciled in the following table:
|
|
|
|
|
Gross proceeds |
|
$ |
287,500,000 |
|
Less: |
|
|
|
Proceeds allocated to Public Warrants |
|
|
(1,437,500 |
) |
Public Shares issuance costs |
|
|
(14,474,543 |
) |
Plus: |
|
|
|
Accretion of carrying value to redemption value |
|
|
24,534,690 |
|
Class A ordinary shares subject to possible redemption, December 31, 2024 |
|
|
296,122,647 |
|
Plus: |
|
|
|
Accretion of carrying value to redemption value |
|
|
2,997,592 |
|
Class A ordinary shares subject to possible redemption, March 31, 2025 |
|
|
299,120,239 |
|
Plus: |
|
|
|
Accretion of carrying value to redemption value |
|
|
2,181,033 |
|
Class A ordinary shares subject to possible redemption, June 30, 2025 |
|
$ |
301,301,272 |
|
|
At December 31, 2024, the Class A ordinary shares subject to possible redemption reflected in the balance sheets are reconciled in the following table:
|
|
|
|
|
Gross proceeds |
|
$ |
287,500,000 |
|
Less: |
|
|
|
Proceeds allocated to Public Warrants |
|
|
(1,437,500 |
) |
Class A ordinary shares issuance costs |
|
|
(14,474,543 |
) |
Plus: |
|
|
|
Accretion of carrying value to redemption value |
|
|
24,534,690 |
|
Class A ordinary shares subject to possible redemption, December 31, 2024 |
|
$ |
296,122,647 |
|
|