| SCHEDULE OF CLASS A ORDINARY SHARES |
As
of December 31, 2025, the Class A ordinary shares reflected in the balance sheet are reconciled in the following table:
SCHEDULE OF CLASS A ORDINARY SHARES
| | |
| | |
| Gross proceeds | |
$ | 172,500,000 | |
| Less: | |
| | |
| Proceeds allocated to DAAQ Public Warrants | |
| (500,250 | ) |
| Issuance costs allocated to Class A ordinary shares | |
| (10,881,785 | ) |
| Plus: | |
| | |
| Accretion of carrying value to redemption value | |
| 16,006,492 | |
| Class A ordinary shares subject to possible redemption | |
$ | 177,124,457 | |
|
| SCHEDULE OF CALCULATION OF BASIC AND DILUTED NET INCOME PER SHARE |
The
following tables reflect the calculation of basic and diluted net income (loss) per share:
SCHEDULE OF CALCULATION OF BASIC AND DILUTED NET INCOME PER SHARE
| | |
Class A | | |
Class B(1) | | |
Class A | | |
Class B(1) | |
| | |
For the
Year Ended
December 31, 2025 | | |
For the
Period from
December 9, 2024
(inception) through
December 31, 2024 | |
| | |
Class A | | |
Class B(1) | | |
Class A | | |
Class B(1) | |
| Basic net income (loss) per share: | |
| | | |
| | | |
| | | |
| | |
| Numerator: | |
| | | |
| | | |
| | | |
| | |
| Net income (loss) | |
$ | 2,880,480 | | |
$ | 1,364,045 | | |
$ | — | | |
$ | (5,112 | ) |
| Denominator: | |
| | | |
| | | |
| | | |
| | |
| Weighted Average Ordinary Shares | |
| 11,626,027 | | |
| 5,505,479 | | |
| — | | |
| 5,000,000 | |
| Basic net income (loss) per ordinary share | |
$ | 0.25 | | |
$ | 0.25 | | |
$ | 0.00 | | |
$ | (0.00 | ) |
| | |
Class A | | |
Class B(1) | | |
Class A | | |
Class B(1) | |
| | |
For the
Year Ended
December 31, 2025 | | |
For the
Period from
December 9, 2024
(inception) through
December 31, 2024 | |
| | |
Class A | | |
Class B(1) | | |
Class A | | |
Class B(1) | |
| Diluted net income (loss) per share: | |
| | | |
| | | |
| | | |
| | |
| Numerator: | |
| | | |
| | | |
| | | |
| | |
| Net income (loss) | |
$ | 2,870,496 | | |
$ | 1,374,029 | | |
$ | — | | |
$ | (5,112 | ) |
| Denominator: | |
| | | |
| | | |
| | | |
| | |
| Weighted Average Ordinary Shares | |
| 11,626,027 | | |
| 5,565,068 | | |
| — | | |
| 5,000,000 | |
| Diluted net income (loss) per ordinary share | |
$ | 0.25 | | |
$ | 0.25 | | |
$ | 0.00 | | |
$ | (0.00 | ) |
| (1) |
Excludes up to 750,000
Class B ordinary shares that were subject to forfeiture if the over-allotment option was not exercised in full or in part by the
Underwriters (Note 6). On April 30, 2025, the Underwriters’ over-allotment option was exercised in full simultaneously with
the Initial Public Offering, and the 750,000 Class B ordinary shares were no longer subject to forfeiture. |
|