| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 12 | | | |
| | | | | | 13 | | | |
| | | | | | 14 | | | |
| | | | | | 16 | | | |
| | | | | | 24 | | | |
| | | | | | 67 | | | |
| | | | | | 68 | | | |
| | | | | | 69 | | | |
| | | | | | 81 | | | |
| | | | | | 91 | | | |
| | | | | | 110 | | | |
| | | | | | 113 | | | |
| | | | | | 119 | | | |
| | | | | | 121 | | | |
| | | | | | 123 | | | |
| | | | | | 127 | | | |
| | | | | | 130 | | | |
| | | | | | 133 | | | |
| | | | | | 137 | | | |
| | | | | | 138 | | | |
| | | | | | 139 | | | |
| | | | | | F-1 | | |
|
Equity Capitalization Summary
|
| |
Shares
|
| |
%
|
| ||||||
|
AVAT Class A members
|
| | | | 21,855,658 | | | | | | 57.6% | | |
|
Public Shareholders
|
| | | | 2,453,529 | | | | | | 6.5% | | |
|
MLAC Insiders
|
| | | | 2,800,000 | | | | | | 7.4% | | |
|
Dragonfly (excluding Astral)
|
| | | | 5,805,639 | | | | | | 15.3% | | |
|
Astral
|
| | | | 2,000,000 | | | | | | 5.3% | | |
|
Foundation
|
| | | | 3,000,000 | | | | | | 7.9% | | |
|
Total shares of Class A Common Stock outstanding
|
| | | | 37,914,826 | | | | | | 100.0% | | |
| | | |
Shares
|
| |
%
|
| ||||||
|
Dragonfly Class B members
|
| | | | 5,805,639 | | | | | | 100.0% | | |
|
Total shares of Class B Common Stock outstanding
|
| | |
|
5,805,639
|
| | | | | 100.0% | | |
| |
Shares
|
| | | | 37,914,826 | | |
| |
Book equity per share
|
| | | $ | 2.44 | | |
| | | |
Company
(Historical) |
| |
Avalanche
Treasury Company, LLC (Historical) |
| |
Token Sale
Agreement Transaction Accounting Adjustments |
| | | | |
Avalanche
Treasury Company, LLC Pro Forma Adjusted |
| |
MLAC
(Historical) |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||||||||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash
|
| | | $ | — | | | | | $ | 1,222,052 | | | | | $ | — | | | | | | | | | | | $ | 1,222,052 | | | | | $ | 66,568 | | | | | $ | 1,634,507 | | | |
A
|
| | | $ | 10,012,166 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (14,910,961) | | | |
B
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,000,000) | | | |
F
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23,000,000 | | | |
M
|
| | | | | | |
|
USDC
|
| | | | | | | | | | 2,391,023 | | | | | | | | | | | | | | | | | | 2,391,023 | | | | | | — | | | | | | — | | | | | | | | | 2,391,023 | | |
|
Prepaid expenses
|
| | | | | | | | | | 96,998 | | | | | | | | | | | | | | | | | | 96,998 | | | | | | 85,092 | | | | | | | | | | | | | | | 182,090 | | |
|
Prepaid insurance
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 64,651 | | | | | | | | | | | | | | | 64,651 | | |
|
Deferred transaction
costs |
| | | | 2,224,203 | | | | | | 3,537,869 | | | | | | — | | | | | | | | | | | | 3,537,869 | | | | | | — | | | | | | (5,762,072) | | | |
B
|
| | | | — | | |
|
Due from related party
|
| | | | | | | | | | 1,578,524 | | | | | | — | | | | | | | | | | | | 1,578,524 | | | | | | — | | | | | | (1,578,524) | | | |
O
|
| | | | — | | |
|
Total current assets
|
| | | | 2,224,203 | | | | | | 8,826,466 | | | | | | — | | | | | | | | | | | | 8,826,466 | | | | | | 216,311 | | | | | | 1,382,950 | | | | | | | | | 12,649,930 | | |
| Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and marketable securities held in Trust Account
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 243,344,159 | | | | | | (1,634,507) | | | |
A
|
| | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,517,806 | | | |
J
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (243,227,458) | | | |
N
|
| | | | | | |
|
Digital assets – AVAX
|
| | | | — | | | | | | 122,758,140 | | | | | | — | | | | | | | | | | | | 122,758,140 | | | | | | — | | | | | | | | | | | | | | | 122,758,140 | | |
|
Digital assets – stAVAX
|
| | | | | | | | | | 10,187,157 | | | | | | | | | | | | | | | | | | 10,187,157 | | | | | | — | | | | | | — | | | | | | | | | 10,187,157 | | |
|
Total non-current assets
|
| | | | — | | | | | | 132,945,297 | | | | | | — | | | | | | | | | | | | 132,945,297 | | | | | | 243,344,159 | | | | | | (243,344,159) | | | | | | | | | 132,945,297 | | |
|
Total assets
|
| | | $ | 2,224,203 | | | | | $ | 141,771,763 | | | | | $ | — | | | | | | | | | | | $ | 141,771,763 | | | | | $ | 243,560,470 | | | | | $ | (241,961,209) | | | | | | | | $ | 145,595,227 | | |
| LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 447,662 | | | | | $ | 1,353,029 | | | | | | — | | | | | | | | | | | | 1,353,029 | | | | | $ | 339,964 | | | | | $ | (808,681) | | | |
B
|
| | | $ | 1,377,713 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45,739 | | | |
B
|
| | | | | | |
|
Accrued legal fees
|
| | | | 200,820 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | (200,820) | | | |
B
|
| | | | — | | |
|
Due to Sponsor
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 688 | | | | | | — | | | | | | | | | 688 | | |
|
Accrued transaction costs
|
| | | | 282,214 | | | | | | 1,327,121 | | | | | | — | | | | | | | | | | | | 1,327,121 | | | | | | | | | | | | (1,609,335) | | | |
B
|
| | | | — | | |
|
Due to related party
|
| | | | 1,578,524 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | (1,578,524) | | | |
O
|
| | | | — | | |
|
Note payable
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | 23,000,000 | | | |
M
|
| | | | 23,000,000 | | |
|
Token sale liability
|
| | | | — | | | | | | 15,203,085 | | | | | | (15,203,085) | | | | |
|
K
|
| | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
|
Total current liabilities
|
| | | | 2,509,220 | | | | | | 17,883,235 | | | | | | (15,203,085) | | | | | | | | | | | | 2,680,150 | | | | | | 340,652 | | | | | | 18,848,379 | | | | | | | | | 24,378,401 | | |
| Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred underwriting fee payable
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 1,000,000 | | | | | | (1,000,000) | | | |
F
|
| | | | — | | |
|
Post-closing shares liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | 11,380,000 | | | |
L
|
| | | | 11,380,000 | | |
|
Earnout liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | 16,376,000 | | | |
L
|
| | | | 16,376,000 | | |
|
Total non-current liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 1,000,000 | | | | | | 26,756,000 | | | | | | | | | 27,756,000 | | |
|
Total liabilities
|
| | | | 2,509,220 | | | | | | 17,883,235 | | | | | | (15,203,085) | | | | | | | | | | | | 2,680,150 | | | | | | 1,340,652 | | | | | | 45,604,379 | | | | | | | | | 52,134,401 | | |
| | | |
Company
(Historical) |
| |
Avalanche
Treasury Company, LLC (Historical) |
| |
Token Sale
Agreement Transaction Accounting Adjustments |
| | | | |
Avalanche
Treasury Company, LLC Pro Forma Adjusted |
| |
MLAC
(Historical) |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||||||||||||||
|
Class A ordinary shares subject
to possible redemption |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 243,344,159 | | | | | | (1,634,507) | | | |
E
|
| | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,517,806 | | | |
J
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (243,227,458) | | | |
N
|
| | | | | | |
| EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
AVAT Avalanche Treasury Company, LLC Members’ capital
|
| | | | — | | | | | | 215,389,322 | | | | | | | | | | | | | | | | | | 215,389,322 | | | | | | — | | | | | | (215,389,322) | | | |
C
|
| | | | — | | |
|
Company Class A Common
Stock |
| | | | 10 | | | | | | — | | | | | | 30,000 | | | | |
|
K
|
| | | | | 30,000 | | | | | | — | | | | | | 296,603 | | | |
C
|
| | | | 379,148 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23,000 | | | |
G
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29,535 | | | |
I
|
| | | | | | |
|
Company Class B Common
Stock |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | 58,056 | | | |
C
|
| | | | 58,056 | | |
|
MLAC preference shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
|
MLAC Class A Ordinary
Shares |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 81 | | | | | | 15 | | | |
E
|
| | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 280 | | | |
H
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (376) | | | |
I
|
| | | | | | |
|
MLAC Class B Ordinary
Shares |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 719 | | | | | | (719) | | | |
H
|
| | | | — | | |
|
Subscription receivable
|
| | | | (10) | | | | | | (5,125,002) | | | | | | — | | | | | | | | | | | | (5,125,002) | | | | | | — | | | | | | 10 | | | |
C
|
| | | | (5,125,002) | | |
|
Additional paid-in capital
|
| | | | — | | | | | | — | | | | | | 15,173,085 | | | | |
|
K
|
| | | | | 15,173,085 | | | | | | — | | | | | | (17,080,048) | | | |
B
|
| | | | 212,565,433 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215,034,653 | | | |
C
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,145,029) | | | |
D
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,634,492 | | | |
E
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (23,000) | | | |
G
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 439 | | | |
H
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (29,159) | | | |
I
|
| | | | | | |
|
Accumulated deficit
|
| | | | (285,017) | | | | | | (86,375,792) | | | | | | — | | | | | | | | | | | | (86,375,792) | | | | | | (1,125,141) | | | | | | (1,019,888) | | | |
B
|
| | | | (114,416,809) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,145,029 | | | |
D
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,517,806 | | | |
J
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,517,806) | | | |
J
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (27,756,000) | | | |
L
|
| | | | | | |
|
Total equity
|
| | | | (285,017) | | | | | | 123,888,528 | | | | | | 15,203,085 | | | | | | | | | | | | 139,091,613 | | | | | | (1,124,341) | | | | | | (44,221,429) | | | | | | | | | 93,460,826 | | |
|
Total equity and liabilities
|
| | | $ | 2,224,203 | | | | | $ | 141,771,763 | | | | | $ | — | | | | | | | | | | | $ | 141,771,763 | | | | | $ | 243,560,470 | | | | | $ | (241,961,209) | | | | | | | | $ | 145,595,227 | | |
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Company
(Historical |
| |
Avalanche
Treasury Company, LLC (Historical) |
| |
Contribution
Agreement Transaction Accounting Adjustments |
| |
Avalanche
Treasury Company, LLC Subscription Agreements Transaction Accounting Adjustments |
| |
Avalanche
Treasury Company, LLC Pro Forma Adjusted |
| |
MLAC
(Historical) |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||||||||||||||
|
Staking revenue, net of fees
|
| | | $ | — | | | | | $ | 2,057,074 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,057,074 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 2,057,074 | | |
|
General and administrative expenses
|
| | | | (139,635) | | | | | | (1,942,410) | | | | | | — | | | | | | — | | | | | | (2,082,045) | | | | | | (389,571) | | | | | | 60,000 | | | |
BB
|
| | | | (2,411,616) | | |
|
Change in fair value of digital
assets |
| | | | | | | | | | (46,192,584) | | | | | | | | | | | | | | | | | | (46,192,584) | | | | | | — | | | | | | — | | | | | | | | | (46,192,584) | | |
|
Realized loss on digital
assets |
| | | | | | | | | | (477,431) | | | | | | | | | | | | | | | | | | (477,431) | | | | | | — | | | | | | — | | | | | | | | | (477,431) | | |
|
Impairment of digital
assets |
| | | | — | | | | | | (5,059,757) | | | | | | — | | | | | | — | | | | | | (5,059,757) | | | | | | — | | | | | | — | | | | | | | | | (5,059,757) | | |
|
Compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,157,813) | | | |
CC
|
| | | | (1,157,813) | | |
|
Loss from operations
|
| | | | (139,635) | | | | | | (51,615,108) | | | | | | — | | | | | | — | | | | | | (51,754,743) | | | | | | (389,571) | | | | | | (1,097,813) | | | | | | | | | (53,242,127) | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income on cash and
marketable securities held in the Trust Account |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,113,587 | | | | | | (2,113,587) | | | |
AA
|
| | | | — | | |
|
Change in fair value of token
sale liability |
| | | | — | | | | | | 24,807,903 | | | | | | — | | | | | | — | | | | | | 24,807,903 | | | | | | — | | | | | | (24,807,903) | | | |
DD
|
| | | | — | | |
|
Other income
|
| | | | — | | | | | | 21,059 | | | | | | — | | | | | | — | | | | | | 21,059 | | | | | | — | | | | | | | | | | | | | | | 21,059 | | |
|
Interest income
|
| | | | — | | | | | | 5,904 | | | | | | — | | | | | | — | | | | | | 5,904 | | | | | | — | | | | | | | | | | | | | | | 5,904 | | |
|
Interest expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (402,500) | | | |
EE
|
| | | | (402,500) | | |
|
Total other income
(expense) |
| | | | — | | | | | | 24,834,866 | | | | | | — | | | | | | — | | | | | | 24,834,866 | | | | | | 2,113,587 | | | | | | (27,323,990) | | | | | | | | | (375,537) | | |
|
Net (loss) income
|
| | | $ | (139,635) | | | | | $ | (26,780,242) | | | | | $ | — | | | | | $ | — | | | | | $ | (26,919,877) | | | | | $ | 1,724,016 | | | | | $ | (28,421,803) | | | | | | | | $ | (53,617,664) | | |
|
Basic and diluted net income (loss) per share
|
| | | $ | (145.38) | | | | | $ | (0.98) | | | | | | | | | | | | | | | | | | | | | | | $ | 0.06 | | | | | | | | | | | | | | | | | |
|
Pro forma weighted average number of shares outstanding – basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37,914,826(1) | | |
|
Pro forma loss per share – basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (1.41) | | |
| | | |
Company
(Historical |
| |
Avalanche
Treasury Company, LLC (Historical) |
| |
Token Sale
Liability Transaction Accounting Adjustments |
| | | | |
Avalanche
Treasury Company, LLC Pro Forma Adjusted |
| |
MLAC
(Historical) |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||||||||||||||
|
Staking revenue, net of fees
|
| | | $ | — | | | | | $ | 1,434,669 | | | | |
$
|
—
|
| | | | | | | | | | $ | 1,434,669 | | | | |
$
|
—
|
| | | |
$
|
—
|
| | | | | | | $ | 1,434,669 | | |
|
General and administrative expenses
|
| | | | (145,382) | | | | | | (1,205,832) | | | | | | — | | | | | | | | | | | | (1,205,832) | | | | | | (1,304,773) | | | | | | (1,019,888) | | | |
CC
|
| | | | (3,435,875) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240,000 | | | |
BB
|
| | | | | | |
|
Change in fair value of digital assets
|
| | | | — | | | | | | (96,338,351) | | | | | | — | | | | | | | | | | | | (96,338,351) | | | | | | — | | | | | | — | | | | | | | | | (96,338,351) | | |
|
Realized loss on digital assets
|
| | | | — | | | | | | (2,142,985) | | | | | | — | | | | | | | | | | | | (2,142,985) | | | | | | — | | | | | | — | | | | | | | | | (2,142,985) | | |
|
Impairment of digital assets
|
| | | | — | | | | | | (13,566,758) | | | | | | — | | | | | | | | | | | | (13,566,758) | | | | | | — | | | | | | — | | | | | | | | | (13,566,758) | | |
|
Compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | (4,631,250) | | | |
EE
|
| | | | (4,631,250) | | |
|
Loss from operations
|
| | | | (145,382) | | | | | | (111,819,257) | | | | | | — | | | | | | | | | | | | (111,819,257) | | | | | | (1,304,773) | | | | | | (5,411,138) | | | | | | | | | (118,680,550) | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income on cash and marketable securities held in the Trust Account
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 9,586,719 | | | | | | (9,586,719) | | | |
AA
|
| | | | — | | |
|
Change in fair value of token sale liability
|
| | | | — | | | | | | 52,150,216 | | | | | | (52,150,216) | | | | |
|
FF
|
| | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
|
Other income
|
| | | | — | | | | | | 75,157 | | | | | | — | | | | | | | | | | | | 75,157 | | | | | | — | | | | | | — | | | | | | | | | 75,157 | | |
|
Interest expense
|
| | | | — | | | | | | (1,666) | | | | | | — | | | | | | | | | | | | (1,666) | | | | | | — | | | | | | (1,610,000) | | | |
GG
|
| | | | (1,611,666) | | |
|
Fair value of post-closing shares
liability |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | (11,380,000) | | | |
DD
|
| | | | (11,380,000) | | |
|
Fair value of earnout liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | (16,376,000) | | | |
DD
|
| | | | (16,376,000) | | |
|
Other income (expense), net
|
| | | | — | | | | | | 52,223,707 | | | | | | (52,150,216) | | | | | | | | | | | | 73,491 | | | | | | 9,586,719 | | | | | | (38,952,719) | | | | | | | | | (29,292,509) | | |
|
Net (loss) income
|
| | | $ | (145,382) | | | | | $ | (59,595,550) | | | | | $ | (52,150,216) | | | | | | | | | | | $ | (111,745,766) | | | | | $ | 8,281,946 | | | | | $ | (44,363,857) | | | | | | | | $ | (147,973,059) | | |
|
Basic and diluted net (loss) income per share
|
| | | $ | (145.38) | | | | | $ | (3.55) | | | | | | | | | | | | | | | | | | | | | | | $ | 0.27 | | | | | | | | | | | | | | | | | |
|
Pro forma weighted average number of shares outstanding – basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37,914,826(1) | | |
|
Pro forma loss per share – basic
and diluted |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (3.90) | | |
|
Assumption
|
| |
Astral
Earnout |
| |
Sponsor
Earnout |
|
|
Stock Price
|
| |
$5.69
|
| |
$5.69
|
|
|
Simulation Term
|
| |
5 years
|
| |
3 years
|
|
|
Volatility
|
| |
100%
|
| |
80%
|
|
|
Risk Free Rate
|
| |
3.88%
|
| |
3.77%
|
|
| | | |
Three Months
Ended March 31, 2026 |
| |||
|
Pro forma net loss
|
| | | $ | (53,617,664) | | |
|
Weighted average shares outstanding of Class A Common Stock – basic and diluted(1)
|
| | | | 37,914,826 | | |
|
Net loss per share – basic and diluted
|
| | | $ | (1.41) | | |
| Excluded securities:(1) | | | | | | | |
|
AVAT Restricted Stock Units
|
| | | | 950,000 | | |
|
AVAT Performance Stock Units
|
| | | | 1,150,000 | | |
|
Astral shares
|
| | | | 2,000,000 | | |
| | | |
Year Ended
December 31, 2025 |
| |||
|
Pro forma net loss
|
| | | $ | (147,973,059) | | |
|
Weighted average shares outstanding of Class A Common Stock – basic and diluted(1)
|
| | | | 37,914,826 | | |
|
Net loss per share – basic and diluted
|
| | | $ | (3.90) | | |
| Excluded securities:(1) | | | | | | | |
|
AVAT Restricted Stock Units
|
| | | | 950,000 | | |
|
AVAT Performance Stock Units
|
| | | | 1,150,000 | | |
|
Astral shares
|
| | | | 2,000,000 | | |
| | | |
Three Months
Ended March 31, 2026 |
| |||
|
Staking revenue, net of fees
|
| | | $ | 2,057,074 | | |
| Operating expenses: | | | | | | | |
|
General and administrative
|
| | | | 1,942,410 | | |
|
Change in fair value of digital assets
|
| | | | 46,192,584 | | |
|
Realized loss on digital assets
|
| | | | 477,431 | | |
|
Impairment of digital assets
|
| | | | 5,059,757 | | |
|
Loss from operations
|
| | | | (51,615,108) | | |
| Other income: | | | | | | | |
|
Change in fair value of token sale liability
|
| | | | 24,807,903 | | |
|
Other income
|
| | | | 21,059 | | |
|
Interest income
|
| | | | 5,904 | | |
|
Total other income, net
|
| | | | 24,834,866 | | |
|
Net loss
|
| | | $ | (26,780,242) | | |
| | | |
For the Three
Months Ended March 31, 2026 |
| |||
|
Cash used in operating activities
|
| | | $ | (1,059,087) | | |
|
Cash provided by investing activities
|
| | | $ | 1,000,000 | | |
|
Cash flows used in financing activities
|
| | | $ | (477,663) | | |
| | | |
For the Three
Months Ended March 31, 2026 |
| |||
|
Cash used in operating activities
|
| | | $ | — | | |
|
Cash provided by investing activities
|
| | | $ | — | | |
|
Cash flows used in financing activities
|
| | | $ | — | | |
|
Name
|
| |
Age
|
| |
Position
|
|
| Executive Officers | | | | | | | |
| Gerald Bartholomew Smith | | | 50 | | | Chief Executive Officer, Director | |
| Laine Mihalchick Moljo | | | 41 | | | Chief Operating Officer | |
| Sean Ostrower | | | 41 | | | Chief Financial Officer | |
| Directors | | | | | | | |
| Gerald Bartholomew Smith | | | 50 | | | Chief Executive Officer, Director | |
| Paul Grinberg | | | 65 | | | Director | |
| Robert Hadick | | | 37 | | | Director | |
|
Name and Position
|
| |
Fiscal
Year |
| |
Salary
($) |
| |
Bonus
($)(1) |
| |
Stock
Awards ($) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||||
|
Gerald Bartholomew Smith,
|
| |
2025
|
| | | | 93,750 | | | | | | 156,250 | | | | | | — | | | | | | — | | | | | | 250,000 | | |
|
Chief Executive Officer
|
| | | | | | | |||||||||||||||||||||||||||
|
Laine Mihalchick Moljo,
|
| |
2025
|
| | | | 62,500 | | | | | | 104,167 | | | | | | — | | | | | | — | | | | | | 166,667 | | |
|
Chief Operating Officer
|
| | | | | | | |||||||||||||||||||||||||||
| | | |
Class A Common
Stock, (non-voting) |
| |
Class B Common
Stock, (voting) |
| ||||||||||||||||||
|
Name and Address of Beneficial Owner(1)
|
| |
Number of
Shares Beneficially Owned |
| |
Approximate
Percentage of Class |
| |
Number of
Shares Beneficially Owned |
| |
Approximate
Percentage of Class |
| ||||||||||||
| Named Executive Officers and Directors | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gerald Bartholomew Smith
|
| | | | 1 | | | | | | 0 | | | | | | — | | | | | | — | | |
|
Paul Grinberg
|
| | | | 478,010 | | | | | | 1.2% | | | | | | — | | | | | | — | | |
|
Robert Hadick(2)
|
| | | | 4,000,000 | | | | | | 9.6% | | | | | | — | | | | | | — | | |
|
Laine Mihalchick Moljo
|
| | | | — | | | | | | | | | | | | — | | | | | | — | | |
|
Sean Ostrower
|
| | | | — | | | | | | | | | | | | — | | | | | | — | | |
|
All officers and directors as a group (5 individuals)
|
| | | | 4,478,011 | | | | | | 10.8% | | | | | | | | | | | | 0% | | |
| Other 5% Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dragonfly (excluding Astral)(3)
|
| | | | 5,805,639 | | | | | | 14.0% | | | | | | 5,805,639 | | | | | | 100% | | |
| Astral(4) | | | | | 4,000,000 | | | | | | 9.6% | | | | | | — | | | | | | — | | |
| Foundation(5) | | | | | 3,000,000 | | | | | | 7.2% | | | | | | — | | | | | | — | | |
|
ParaFi Capital LP(6)
|
| | | | 2,332,529 | | | | | | 5.6% | | | | | | — | | | | | | — | | |
|
Emin Gün Sirer(7)
|
| | | | 2,609,176 | | | | | | 6.3% | | | | | | — | | | | | | — | | |
| | | |
Maximum Number of Shares of Class A
Common Stock Offered |
| |
Number of Shares of Class A Common
Stock Beneficially Owned After the Offered Shares Are Sold |
| ||||||||||||||||||
|
Name of Selling Holder
|
| |
Number of
Shares of Class A Common Stock Beneficially Owned (#) |
| |
Percentage of
Class A Common Stock Beneficially Owned (%)(1) |
| |
Number of
Shares of Class A Common Stock Beneficially Owned (#)(2) |
| |
Percentage of
Class A Common Stock Beneficially Owned (%) |
| ||||||||||||
|
Dragonfly (excluding Astral)(3)
|
| | | | 5,805,639 | | | | | | 14.7% | | | | | | — | | | | | | — | | |
| Astral(4) | | | | | 4,000,000 | | | | | | 10.1% | | | | | | — | | | | | | — | | |
| Foundation(5) | | | | | 3,000,000 | | | | | | 7.6% | | | | | | — | | | | | | — | | |
|
Paul Grinberg(6)
|
| | | | 478,010 | | | | | | 1.2% | | | | | | — | | | | | | — | | |
|
Doug Horlick(7)
|
| | | | 478,010 | | | | | | 1.2% | | | | | | — | | | | | | — | | |
|
Jeff Lager(8)
|
| | | | 9,112 | | | | | | * | | | | | | — | | | | | | — | | |
|
Michael Marquez(9)
|
| | | | 9,112 | | | | | | * | | | | | | — | | | | | | — | | |
|
Jaime Vieser(10)
|
| | | | 478,010 | | | | | | 1.2% | | | | | | — | | | | | | — | | |
|
John Norton(11)
|
| | | | 1,287,091 | | | | | | 3.3% | | | | | | — | | | | | | — | | |
|
SPAC Sponsor Capital Access(12)
|
| | | | 60,655 | | | | | | * | | | | | | — | | | | | | — | | |
|
Emin Gün Sirer(13)
|
| | | | 85,116 | | | | | | * | | | | | | — | | | | | | — | | |
|
Total Shares
|
| | | | 15,690,755 | | | | | | 39.7% | | | | | | — | | | | | | — | | |
| | | |
Page
|
| |||
| Mountain Lake Acquisition Corp. | | | | | | | |
|
Interim Financial Statements
|
| | | | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
| | Financial Statements | | | | | | | |
| | | | | | F-23 | | | |
| | | | | | F-24 | | | |
| | | | | | F-25 | | | |
| | | | | | F-26 | | | |
| | | | | | F-27 | | | |
| | | | | | F-28 | | |
| | Avalanche Treasury Company, LLC (Predecessor) | | | | | | | |
| | | | | | F-44 | | | |
| | | | | | F-45 | | | |
| | | | | | F-46 | | | |
| | | | | | F-47 | | | |
| | | | | | F-48 | | |
| | Financial Statements | | | | | | | |
| | | | | | F-65 | | | |
| | | | | | F-67 | | | |
| | | | | | F-68 | | | |
| | | | | | F-69 | | | |
| | | | | | F-70 | | | |
| | | | | | F-71 | | |
| | | | | | | Page | | |
| | Avalanche Treasury Corporation (Successor) | | | | | | | |
| | | | | | F-89 | | | |
| | | | | | F-90 | | | |
| | | | | | F-91 | | | |
| | | | | | F-92 | | | |
| | | | | | F-93 | | |
| | Financial Statements | | | | | | | |
| | | | | | F-101 | | | |
| | | | | | F-102 | | | |
| | | | | | F-103 | | | |
| | | | | | F-104 | | | |
| | | | | | F-105 | | | |
| | | | | | F-106 | | |
| | | |
Page
|
| |||
| Interim Financial Statements | | | | | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
| | | |
March 31,
2026 |
| |
December 31,
2025 |
| ||||||
| | | |
(Unaudited)
|
| | | | ||||||
| ASSETS | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 66,568 | | | | | $ | 452,680 | | |
|
Prepaid expenses
|
| | | | 85,092 | | | | | | 16,840 | | |
|
Prepaid insurance
|
| | | | 64,651 | | | | | | 87,776 | | |
|
Total Current Assets
|
| | | | 216,311 | | | | | | 557,296 | | |
|
Cash and investments held in Trust Account
|
| | | | 243,344,159 | | | | | | 241,230,572 | | |
|
TOTAL ASSETS
|
| | | $ | 243,560,470 | | | | | $ | 241,787,868 | | |
|
LIABILITIES, ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION AND SHAREHOLDERS’ DEFICIT
|
| | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 339,964 | | | | | $ | 291,378 | | |
|
Due to Sponsor
|
| | | | 688 | | | | | | 688 | | |
|
Total Current Liabilities
|
| | | | 340,652 | | | | | | 292,066 | | |
|
Deferred underwriting fee payable
|
| | | | 1,000,000 | | | | | | 1,000,000 | | |
|
Total Liabilities
|
| | | | 1,340,652 | | | | | | 1,292,066 | | |
| Commitments and Contingencies | | | | | | | | | | | | | |
|
Class A ordinary shares subject to possible redemption, 23,000,000 shares at redemption value of approximately $10.58 and $10.49 per share as of March 31, 2026 and December 31, 2025, respectively
|
| | | | 243,344,159 | | | | | | 241,230,572 | | |
| Shareholders’ Deficit | | | | | | | | | | | | | |
|
Preference shares, $0.0001 par value; 5,000,000 shares authorized; 0 shares issued or outstanding as of March 31, 2026 and December 31, 2025
|
| | | | — | | | | | | — | | |
|
Class A ordinary shares, $0.0001 par value; 445,000,000 shares authorized;
805,000 issued and outstanding (excluding 23,000,000 shares subject to possible redemption) as of March 31, 2026 and December 31, 2025 |
| | | | 81 | | | | | | 81 | | |
|
Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized; 7,187,500 shares issued and outstanding as of March 31, 2026 and December 31, 2025
|
| | | | 719 | | | | | | 719 | | |
|
Additional paid-in capital
|
| | | | — | | | | | | — | | |
|
Accumulated deficit
|
| | | | (1,125,141) | | | | | | (735,570) | | |
|
Total Shareholders’ Deficit
|
| | | | (1,124,341) | | | | | | (734,770) | | |
|
TOTAL LIABILITIES, ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION AND SHAREHOLDERS’ DEFICIT
|
| | | $ | 243,560,470 | | | | | $ | 241,787,868 | | |
| | | |
For the
Three Months Ended March 31, 2026 |
| |
For the
Three Months Ended March 31, 2025 |
| ||||||
|
General and administrative expenses
|
| | | $ | 389,571 | | | | | $ | 320,783 | | |
|
Loss from operations
|
| | | | (389,571) | | | | | | (320,783) | | |
| Other income: | | | | | | | | | | | | | |
|
Interest earned on cash and investments held in Trust Account
|
| | | | 2,113,587 | | | | | | 2,339,304 | | |
|
Net income
|
| | | $ | 1,724,016 | | | | | $ | 2,018,521 | | |
|
Weighted average shares outstanding, Class A ordinary shares
|
| | | | 23,805,000 | | | | | | 23,805,000 | | |
|
Basic and diluted net income per share, Class A ordinary shares
|
| | | $ | 0.06 | | | | | $ | 0.07 | | |
|
Weighted average shares outstanding, Class B ordinary shares
|
| | | | 7,187,500 | | | | | | 7,187,500 | | |
|
Basic and diluted net income per share, Class B ordinary shares
|
| | | $ | 0.06 | | | | | $ | 0.07 | | |
| | | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balance – January 1, 2026
|
| | | | 805,000 | | | | | $ | 81 | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | — | | | | | $ | (735,570) | | | | | $ | (734,770) | | |
|
Accretion of Class A ordinary shares subject to redemption to redemption amount
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,113,587) | | | | | | (2,113,587) | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,724,016 | | | | | | 1,724,016 | | |
|
Balance – March 31, 2026 (unaudited)
|
| | | | 805,000 | | | | | $ | 81 | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | — | | | | | $ | (1,125,141) | | | | | $ | (1,124,341) | | |
| | | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balance – January 1, 2025
|
| | | | 805,000 | | | | | $ | 81 | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | — | | | | | $ | (6,480,797) | | | | | $ | (6,479,997) | | |
|
Accretion of Class A ordinary shares subject to redemption to redemption amount
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,339,304) | | | | | | (2,339,304) | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,018,521 | | | | | | 2,018,521 | | |
|
Balance – March 31, 2025 (unaudited)
|
| | | | 805,000 | | | | | $ | 81 | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | — | | | | | $ | (6,801,580) | | | | | $ | (6,800,780) | | |
| | | |
For the
Three Months Ended March 31, 2026 |
| |
For the
Three Months Ended March 31, 2025 |
| ||||||
| Cash Flows from Operating Activities: | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 1,724,016 | | | | | $ | 2,018,521 | | |
| Adjustments to reconcile net income to net cash used in operating activities: | | | | | | | | | | | | | |
|
Interest earned on cash and investments held in Trust Account
|
| | | | (2,113,587) | | | | | | (2,339,304) | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Prepaid expenses and other current assets
|
| | | | (68,252) | | | | | | 9,619 | | |
|
Long-term prepaid insurance
|
| | | | — | | | | | | 23,125 | | |
|
Prepaid insurance
|
| | | | 23,125 | | | | | | — | | |
|
Accrued offering costs
|
| | | | — | | | | | | (6,750) | | |
|
Accounts payable and accrued expenses
|
| | | | 48,586 | | | | | | 132,504 | | |
|
Net cash used in operating activities
|
| | | | (386,112) | | | | | | (162,285) | | |
|
Net Change in Cash
|
| | | | (386,112) | | | | | | (162,285) | | |
|
Cash – Beginning of period
|
| | | | 452,680 | | | | | | 1,383,392 | | |
|
Cash – End of period
|
| | | $ | 66,568 | | | | | $ | 1,221,107 | | |
| |
Class A ordinary shares subject to possible redemption, December 31, 2024
|
| | | $ | 231,643,853 | | |
| | Plus: | | | | | | | |
| |
Accretion of Class A ordinary shares subject to redemption to redemption amount
|
| | | | 9,586,719 | | |
| |
Class A ordinary shares subject to possible redemption, December 31, 2025
|
| | | $ | 241,230,572 | | |
| | Plus: | | | | | | | |
| |
Accretion of Class A ordinary shares subject to redemption to redemption amount
|
| | | | 2,113,587 | | |
| |
Class A ordinary shares subject to possible redemption, March 31, 2026
|
| | | $ | 243,344,159 | | |
| | | |
For the Three Months Ended
March 31, 2026 |
| |
For the Three Months Ended
March 31, 2025 |
| ||||||||||||||||||
| | | ||||||||||||||||||||||||
| | | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| ||||||||||||
| Basic and diluted net income per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Allocation of net income
|
| | | $ | 1,324,198 | | | | | $ | 399,818 | | | | | $ | 1,550,404 | | | | | $ | 468,117 | | |
| Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted-average shares outstanding
|
| | | | 23,805,000 | | | | | | 7,187,500 | | | | | | 23,805,000 | | | | | | 7,187,500 | | |
|
Basic and diluted net income per common stock
|
| | | $ | 0.06 | | | | | $ | 0.06 | | | | | $ | 0.07 | | | | | $ | 0.07 | | |
| | | |
Held To Maturity
|
| |
Amortized
Cost |
| |
Gross
Holding Gain |
| |
Fair Value
|
| |||||||||
|
March 31, 2026
|
| |
U.S. Treasury Securities
(Matured on April 9, 2026)
|
| | | $ | 243,343,813 | | | | | $ | 14,776 | | | | | $ | 243,358,589 | | |
| | | |
Held To Maturity
|
| |
Amortized
Cost |
| |
Gross
Holding Gain |
| |
Fair Value
|
| |||||||||
|
December 31, 2025
|
| |
U.S. Treasury Securities
(Matured on January 8, 2026)
|
| | | $ | 241,229,451 | | | | | $ | 58,588 | | | | | $ | 241,288,039 | | |
| | | |
March 31,
2026 |
| |
December 31,
2025 |
| ||||||
|
Cash
|
| | | $ | 66,568 | | | | | $ | 452,680 | | |
|
Cash and investments held in Trust Account
|
| | | $ | 243,344,159 | | | | | $ | 241,230,572 | | |
| | | |
For the
Three Months Ended March 31, 2026 |
| |
For the
Three Months Ended March 31, 2025 |
| ||||||
|
General and administrative expenses
|
| | | $ | 389,571 | | | | | $ | 320,783 | | |
|
Interest earned on cash and investments held in Trust Account
|
| | | $ | 2,113,587 | | | | | $ | 2,339,304 | | |
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
| ASSETS | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 452,680 | | | | | $ | 1,383,392 | | |
|
Prepaid expenses
|
| | | | 16,840 | | | | | | 23,669 | | |
|
Prepaid insurance
|
| | | | 87,776 | | | | | | 92,500 | | |
|
Total Current Assets
|
| | | | 557,296 | | | | | | 1,499,561 | | |
|
Long-term prepaid insurance
|
| | | | — | | | | | | 87,776 | | |
|
Cash and marketable securities held in Trust Account
|
| | | | 241,230,572 | | | | | | 231,643,853 | | |
|
TOTAL ASSETS
|
| | | $ | 241,787,868 | | | | | $ | 233,231,190 | | |
|
LIABILITIES, ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION AND SHAREHOLDERS’ DEFICIT
|
| | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 291,378 | | | | | $ | 7,401 | | |
|
Accrued offering costs
|
| | | | — | | | | | | 6,750 | | |
|
Due to Sponsor
|
| | | | 688 | | | | | | 3,183 | | |
|
Total Current Liabilities
|
| | | | 292,066 | | | | | | 17,334 | | |
|
Deferred underwriting fee payable
|
| | | | 1,000,000 | | | | | | 8,050,000 | | |
|
Total Liabilities
|
| | | | 1,292,066 | | | | | | 8,067,334 | | |
| Commitments and Contingencies | | | | | | | | | | | | | |
|
Class A ordinary shares subject to possible redemption, 23,000,000 shares at redemption value of approximately $10.49 and $10.07 per share as of December 31, 2025 and 2024, respectively
|
| | | | 241,230,572 | | | | | | 231,643,853 | | |
| Shareholders’ Deficit | | | | | | | | | | | | | |
|
Preference shares, $0.0001 par value; 5,000,000 shares authorized; 0 shares issued or outstanding as of December 31, 2025 and 2024
|
| | | | — | | | | | | — | | |
|
Class A ordinary shares, $0.0001 par value; 445,000,000 shares authorized;
805,000 issued and outstanding (excluding 23,000,000 shares subject to possible redemption) as of December 31, 2025 and 2024 |
| | | | 81 | | | | | | 81 | | |
|
Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized; 7,187,500 shares issued and outstanding as of December 31, 2025 and 2024
|
| | | | 719 | | | | | | 719 | | |
|
Additional paid-in capital
|
| | | | — | | | | | | — | | |
|
Accumulated deficit
|
| | | | (735,570) | | | | | | (6,480,797) | | |
|
Total Shareholders’ Deficit
|
| | | | (734,770) | | | | | | (6,479,997) | | |
|
TOTAL LIABILITIES, ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION AND SHAREHOLDERS’ DEFICIT
|
| | | $ | 241,787,868 | | | | | $ | 233,231,190 | | |
| | | |
For Year
Ended December 31, 2025 |
| |
For the
Period from June 14, 2024 (inception) through December 31, 2024 |
| ||||||
|
General and administrative expenses
|
| | | $ | 1,304,773 | | | | | $ | 50,736 | | |
|
Loss from operations
|
| | | | (1,304,773) | | | | | | (50,736) | | |
| Other income: | | | | | | | | | | | | | |
|
Interest earned on cash and marketable securities held in Trust Account
|
| | | | 9,586,719 | | | | | | 493,853 | | |
|
Net income
|
| | | $ | 8,281,946 | | | | | $ | 443,117 | | |
|
Weighted average shares outstanding, Class A ordinary shares
|
| | | | 23,805,000 | | | | | | 1,785,375 | | |
|
Basic net income per share, Class A ordinary shares
|
| | | $ | 0.27 | | | | | $ | 0.06 | | |
|
Weighted average shares outstanding, Class A ordinary shares
|
| | | | 23,805,000 | | | | | | 1,785,375 | | |
|
Diluted net income per share, Class A ordinary shares
|
| | | $ | 0.27 | | | | | $ | 0.05 | | |
|
Weighted average shares outstanding, Class B ordinary shares(1)
|
| | | | 7,187,500 | | | | | | 6,182,813 | | |
|
Basic net income per share, Class B ordinary shares
|
| | | $ | 0.27 | | | | | $ | 0.06 | | |
|
Weighted average shares outstanding, Class B ordinary shares(1)
|
| | | | 7,187,500 | | | | | | 6,720,313 | | |
|
Diluted net income per share, Class B ordinary shares
|
| | | $ | 0.27 | | | | | $ | 0.05 | | |
| | | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balance – June 14, 2024 (inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | ― | | | | | $ | — | | | | | $ | — | | |
|
Issuance of Founder shares to the Sponsor(1)
|
| | | | — | | | | | | — | | | | | | 7,546,875 | | | | | | 755 | | | | | | 24,245 | | | | | | — | | | | | | 25,000 | | |
|
Sale of Private Placement Units
|
| | | | 805,000 | | | | | | 81 | | | | | | — | | | | | | — | | | | | | 8,049,919 | | | | | | — | | | | | | 8,050,000 | | |
|
Fair value of rights included in Public units
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,070,000 | | | | | | — | | | | | | 2,070,000 | | |
|
Allocated value of transaction costs to Class A ordinary shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (143,790) | | | | | | — | | | | | | (143,790) | | |
|
Forfeiture of Founder Shares
|
| | | | — | | | | | | — | | | | | | (359,375) | | | | | | (36) | | | | | | 36 | | | | | | — | | | | | | — | | |
|
Accretion for Class A ordinary
shares to redemption amount |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,000,410) | | | | | | (6,923,914) | | | | | | (16,924,324) | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 443,117 | | | | | | 443,117 | | |
|
Balance – December 31, 2024
|
| | | | 805,000 | | | | | $ | 81 | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | — | | | | | $ | (6,480,797) | | | | | $ | (6,479,997) | | |
|
Accretion for Class A ordinary
shares to redemption amount |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,586,719) | | | | | | (9,586,719) | | |
|
Reversal of deferred underwriting fee payable
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,050,000 | | | | | | 7,050,000 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,281,946 | | | | | | 8,281,946 | | |
|
Balance – December 31, 2025
|
| | | | 805,000 | | | | | $ | 81 | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | — | | | | | $ | (735,570) | | | | | $ | (734,770) | | |
| | | |
For the
Year Ended December 31, 2025 |
| |
For the
Period from June 14, 2024 (inception) through December 31, 2024 |
| ||||||
| Cash Flows from Operating Activities: | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 8,281,946 | | | | | $ | 443,117 | | |
|
Adjustments to reconcile net income to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Formation costs paid by Sponsor in exchange for issuance of Class B ordinary shares
|
| | | | — | | | | | | 8,533 | | |
|
Payment of operation costs through promissory note
|
| | | | — | | | | | | 70,488 | | |
|
Interest earned on cash and marketable securities held in Trust Account
|
| | | | (9,586,719) | | | | | | (493,853) | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Prepaid expenses and other current assets
|
| | | | 6,829 | | | | | | (18,440) | | |
|
Long-term prepaid insurance
|
| | | | 87,776 | | | | | | (87,776) | | |
|
Prepaid insurance
|
| | | | 4,724 | | | | | | (92,500) | | |
|
Due to Sponsor
|
| | | | (2,495) | | | | | | 3,183 | | |
|
Accrued offering costs
|
| | | | (6,750) | | | | | | — | | |
|
Accounts payable and accrued expenses
|
| | | | 283,977 | | | | | | 7,401 | | |
|
Net cash used in operating activities
|
| | | | (930,712) | | | | | | (159,847) | | |
| Cash Flows from Investing Activities: | | | | | | | | | | | | | |
|
Investment of cash in Trust Account
|
| | | | — | | | | | | (231,150,000) | | |
|
Net cash used in investing activities
|
| | | | — | | | | | | (231,150,000) | | |
| Cash Flows from Financing Activities: | | | | | | | | | | | | | |
|
Proceeds from sale of Units, net of underwriting discounts paid
|
| | | | — | | | | | | 225,400,000 | | |
|
Proceeds from sale of Private Placement Units
|
| | | | — | | | | | | 8,050,000 | | |
|
Repayment of promissory note – related party
|
| | | | — | | | | | | (249,828) | | |
|
Payment of offering costs
|
| | | | — | | | | | | (506,933) | | |
|
Net cash provided by financing activities
|
| | | | — | | | | | | 232,693,239 | | |
|
Net Change in Cash
|
| | | | (930,712) | | | | | | 1,383,392 | | |
|
Cash – Beginning of period
|
| | | | 1,383,392 | | | | | | — | | |
|
Cash – End of period
|
| | | $ | 452,680 | | | | | $ | 1,383,392 | | |
| Non-cash financing activities: | | | | | | | | | | | | | |
|
Reversal of deferred underwriting fee payable
|
| | | $ | 7,050,000 | | | | | $ | — | | |
|
Offering costs included in accrued offering costs
|
| | | $ | — | | | | | $ | 6,750 | | |
|
Prepaid expenses paid by Sponsor for issuance of Class B ordinary shares
|
| | |
$
|
—
|
| | | | $ | 25,000 | | |
|
Offering costs paid through promissory note – related party
|
| | |
$
|
—
|
| | | | $ | 174,111 | | |
|
Prepaid services contributed by Sponsor through promissory note – related party
|
| | | $ | — | | | | | $ | 5,229 | | |
|
Offering costs paid through prepaid expenses
|
| | |
$
|
—
|
| | | | $ | 16,467 | | |
|
Deferred underwriting fee payable
|
| | |
$
|
—
|
| | | | $ | 8,050,000 | | |
|
Forfeiture of Founder Shares
|
| | |
$
|
—
|
| | | | $ | 36 | | |
| |
Gross proceeds
|
| | | $ | 230,000,000 | | |
| | Less: | | | | | | | |
| |
Proceeds allocated to Public Share Rights
|
| | | | (2,070,000) | | |
| |
Class A ordinary shares issuance costs
|
| | | | (13,210,471) | | |
| | Plus: | | | | | | | |
| |
Accretion for Class A ordinary shares to redemption amount
|
| | | | 16,924,324 | | |
| |
Class A ordinary shares subject to possible redemption, December 31, 2024
|
| | | $ | 231,643,853 | | |
| | Plus: | | | | | | | |
| |
Accretion for Class A ordinary shares to redemption amount
|
| | | | 9,586,719 | | |
| |
Class A ordinary shares subject to possible redemption, December 31, 2025
|
| | | $ | 241,230,572 | | |
| | | |
For the Year Ended
December 31, 2025 |
| |
For the Period from
June 14, 2024 (inception) through December 31, 2024 |
| ||||||||||||||||||
| | | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| ||||||||||||
| Basic net income per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Allocation of net income
|
| | | $ | 6,361,272 | | | | | $ | 1,920,674 | | | | | $ | 99,286 | | | | | $ | 343,831 | | |
| Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted-average shares outstanding
|
| | | | 23,805,000 | | | | | | 7,187,500 | | | | | | 1,785,375 | | | | | | 6,182,813 | | |
|
Basic net income per common stock
|
| | | $ | 0.27 | | | | | $ | 0.27 | | | | | $ | 0.06 | | | | | $ | 0.06 | | |
| | | |
For the Year Ended
December 31, 2025 |
| |
For the Period from
June 14, 2024 (inception) through December 31, 2024 |
| ||||||||||||||||||
| | | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| ||||||||||||
| Diluted net income per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Allocation of net income
|
| | | $ | 6,361,272 | | | | | $ | 1,920,674 | | | | | $ | 93,012 | | | | | $ | 350,105 | | |
| Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted-average shares outstanding
|
| | | | 23,805,000 | | | | | | 7,187,500 | | | | | | 1,785,375 | | | | | | 6,720,313 | | |
|
Diluted net income per common stock
|
| | | $ | 0.27 | | | | | $ | 0.27 | | | | | $ | 0.05 | | | | | $ | 0.05 | | |
| | | |
Held To Maturity
|
| |
Amortized
Cost |
| |
Gross
Holding Gain |
| |
Fair Value
|
| |||||||||
|
December 31, 2025
|
| |
U.S. Treasury Securities
(Matured on January 8, 2026) |
| | | $ | 241,229,451 | | | | | $ | 58,588 | | | | | $ | 241,288,039 | | |
| | | |
Held To Maturity
|
| |
Amortized
Cost |
| |
Gross
Holding Loss |
| |
Fair Value
|
| |||||||||
|
December 31, 2024
|
| |
U.S. Treasury Securities
(Matured on June 12, 2025) |
| | | $ | 231,643,260 | | | | | $ | (128,995) | | | | | $ | 231,514,265 | | |
| | | |
December 16,
2024 (Initial Public Offering) |
| |||
|
Trade price of Unit
|
| | | $ | 10.94 | | |
|
Risk-free rate
|
| | | | 4.17% | | |
|
Market adjustment(1)
|
| | | | 9.2% | | |
|
Fair value per share right
|
| | | $ | 0.09 | | |
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
|
Cash
|
| | | $ | 452,680 | | | | | $ | 1,383,392 | | |
|
Cash and marketable securities held in Trust Account
|
| | | $ | 241,230,572 | | | | | $ | 231,643,853 | | |
| | | |
For the
Year Ended December 31, 2025 |
| |
For the
Period from June 14, 2024 (inception) through December 31, 2024 |
| ||||||
|
General and administrative expenses
|
| | | $ | 1,304,773 | | | | | $ | 50,736 | | |
|
Interest earned on cash and marketable securities held in Trust Account
|
| | | $ | 9,586,719 | | | | | $ | 493,853 | | |
| | | |
PAGE
|
| |||
| | | | | F-44 | | | |
| | | | | F-45 | | | |
| | | | | F-46 | | | |
| | | | | F-47 | | | |
| | | | | F-48 | | | |
| | | |
March 31, 2026
|
| |
December 31, 2025
|
| ||||||
| | | |
(unaudited)
|
| | ||||||||
| ASSETS | | | | | | | | | | | | | |
| Current Assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 1,222,052 | | | | | $ | 1,758,802 | | |
|
USDC
|
| | | | 2,391,023 | | | | | | 3,373,564 | | |
|
Prepaid expenses
|
| | | | 96,998 | | | | | | 114,167 | | |
|
Deferred transaction costs
|
| | | | 3,537,869 | | | | | | 1,845,131 | | |
|
Due from related party
|
| | | | 1,578,524 | | | | | | 1,423,849 | | |
|
Total Current Assets
|
| | | | 8,826,466 | | | | | | 8,515,513 | | |
|
Digital assets – AVAX
|
| | | | 122,758,140 | | | | | | 167,093,560 | | |
|
Digital assets – stAVAX
|
| | | | 10,187,157 | | | | | | 15,246,914 | | |
|
TOTAL ASSETS
|
| | | $ | 141,771,763 | | | | | $ | 190,855,987 | | |
| LIABILITIES AND MEMBERS’ EQUITY | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 1,353,029 | | | | | $ | 334,210 | | |
|
Accrued transaction costs
|
| | | | 1,327,121 | | | | | | 112,046 | | |
|
Token sale liability
|
| | | | 15,203,085 | | | | | | 40,010,988 | | |
|
Total current liabilities
|
| | | | 17,883,235 | | | | | | 40,457,244 | | |
|
TOTAL LIABILITIES
|
| | | | 17,883,235 | | | | | | 40,457,244 | | |
| COMMITMENTS AND CONTINGENCIES (SEE NOTE 9) | | | | | | | | | | | | | |
| MEMBERS’ EQUITY | | | | | | | | | | | | | |
|
Class A member interests, 27,368,672 units issued and outstanding as of March 31, 2026 and December 31, 2025
|
| | | | 215,389,322 | | | | | | 215,917,042 | | |
|
Subscription receivable
|
| | | | (5,125,002) | | | | | | (5,922,749) | | |
|
Accumulated deficit
|
| | | | (86,375,792) | | | | | | (59,595,550) | | |
|
Total members’ equity
|
| | | | 123,888,528 | | | | | | 150,398,743 | | |
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
| | | $ | 141,771,763 | | | | | $ | 190,855,987 | | |
| | | |
Three Months Ended
March 31, 2026 |
| |||
|
Staking revenue, net of fees
|
| | | $ | 2,057,074 | | |
| Operating expenses: | | | | | | | |
|
General and administrative
|
| | | | 1,942,410 | | |
|
Change in fair value of digital assets
|
| | | | 46,192,584 | | |
|
Realized loss on digital assets
|
| | | | 477,431 | | |
|
Impairment of digital assets
|
| | | | 5,059,757 | | |
|
Loss from operations
|
| | | | (51,615,108) | | |
| Other income: | | | | | | | |
|
Change in fair value of token sale liability
|
| | | | 24,807,903 | | |
|
Other income
|
| | | | 21,059 | | |
|
Interest income
|
| | | | 5,904 | | |
|
Total other income, net
|
| | | | 24,834,866 | | |
|
Net loss
|
| | | $ | (26,780,242) | | |
|
Weighted average number of Class A Member units, basic and diluted
|
| | | | 27,368,672 | | |
|
Basic and diluted net loss per unit of Class A Member units
|
| | | $ | (0.98) | | |
| | | |
Class A
Member Units |
| |
Class A
Member Interests |
| |
Subscription
Receivable |
| |
Members’
Deficit |
| |
Total
Members’ Equity |
| |||||||||||||||
|
Balance, December 31, 2025
|
| | | | 27,368,672 | | | | | $ | 215,917,042 | | | | | $ | (5,922,749) | | | | | $ | (59,595,550) | | | | | $ | 150,398,743 | | |
|
Partial subscription received
|
| | | | — | | | | | | — | | | | | | 270,027 | | | | | | — | | | | | | 270,027 | | |
|
Change in fair value related to subscription receivable collected
|
| | | | — | | | | | | (527,720) | | | | | | 527,720 | | | | | | — | | | | | | — | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (26,780,242) | | | | | | (26,780,242) | | |
|
Balance, March 31, 2026
|
| | | | 27,368,672 | | | | | $ | 215,389,322 | | | | | $ | (5,125,002) | | | | | $ | (86,375,792) | | | | | $ | 123,888,528 | | |
| | | |
For the Three Months
Ended March 31, 2026 |
| |||
| CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | |
|
Net loss
|
| | | $ | (26,780,242) | | |
| Adjustments to reconcile net loss to net cash used in operations: | | | | | | | |
|
Digital assets received from staking rewards
|
| | | | (2,093,347) | | |
|
USDC received recorded as other income
|
| | | | (21,059) | | |
|
Digital assets disposed of through staking fees
|
| | | | 28,779 | | |
|
Non-cash payments of USDC
|
| | | | 3,600 | | |
|
Change in fair value of digital assets – AVAX
|
| | | | 46,192,584 | | |
|
Change in fair value of token sale liability
|
| | | | (24,807,903) | | |
|
Realized loss on digital assets – AVAX
|
| | | | 477,431 | | |
|
Impairment of digital assets – stAVAX
|
| | | | 5,059,757 | | |
| Changes in operating assets and liabilities: | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | | 1,018,819 | | |
|
Prepaid expense
|
| | | | 17,169 | | |
|
Due from related party
|
| | | | (154,675) | | |
|
CASH USED IN OPERATING ACTIVITIES
|
| | | | (1,059,087) | | |
| CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | |
|
Proceeds from disposal of USDC
|
| | | | 1,000,000 | | |
|
CASH PROVIDED BY INVESTING ACTIVITIES
|
| | | | 1,000,000 | | |
| CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | |
|
Deferred transaction costs
|
| | | | (477,663) | | |
|
CASH FLOWS USED IN FINANCING ACTIVITIES
|
| | | | (477,663) | | |
|
NET CHANGE IN CASH
|
| | | | (536,750) | | |
|
Cash, beginning of period
|
| | | | 1,758,802 | | |
|
Cash, end of period
|
| | | $ | 1,222,052 | | |
| Supplemental disclosure of non-cash investing and financing activities: | | | | | | | |
|
Deferred transaction costs
|
| | | $ | 1,215,075 | | |
|
Subscription receivable, change in fair value related to subscription receivable collected
|
| | | $ | 527,720 | | |
|
Subscription receivable, digital assets received at fair value
|
| | | $ | 270,027 | | |
| |
AVAX
tokens |
| |
Fair value as of
March 31, 2026 |
| |
Restriction period
|
| |||
| |
7,317,966
|
| | | $ | 65,198,024 | | | | Tokens unlock over 48 equal monthly increments beginning September 2026 and concluding August 2030. | |
| |
541,326
|
| | | $ | 4,822,842 | | | |
Tokens unlock over a period spanning September 2025 through June 2027 at a rate of approximately 6 – 7% per month through October 2026, after which the schedule tapers off periodically through the conclusion of the unlock period in June 2027.
|
|
| |
98,718
|
| | | $ | 879,508 | | | |
Tokens unlock over a period spanning October 2025 through July 2026 with equal monthly increments
of approximately 11.1% |
|
| |
143,573
|
| | | $ | 1,279,134 | | | | Tokens unlock over a period spanning March 2026 through August 2026, with equal monthly increments of approximately 16.7% per month. | |
| |
13,233
|
| | | $ | 117,897 | | | | Tokens unlock over 24 equal monthly increments beginning October 2025 and concluding September 2027. | |
| |
42,664
|
| | | $ | 380,106 | | | |
Tokens unlock over 32 equal monthly increments beginning February 2025 and concluding September 2027.
|
|
| |
8,157,480
|
| | | $ | 72,677,511 | | | | | |
| |
AVAX
tokens |
| |
Fair value as of
December 31, 2025 |
| |
Restriction period
|
| |||
| |
7,317,966
|
| | | $ | 90,010,982 | | | | Tokens unlock over 48 equal monthly increments beginning September 2026 and concluding August 2030. | |
| |
833,003
|
| | | | 10,245,937 | | | | Tokens unlock over a period spanning September 2025 through June 2027 at a rate of approximately 6 – 7% per month through October 2026, after which the schedule tapers off periodically through the conclusion of the unlock period in June 2027. | |
| |
275,000
|
| | | | 3,382,500 | | | |
Tokens unlock over a period spanning October 2025 through July 2026 with equal monthly increments
of approximately 11.1% |
|
| |
167,502
|
| | | | 2,060,275 | | | | Tokens unlock over a period beginning March 2026 through August 2026, with equal monthly increments of approximately 16.7% per month. | |
| |
15,439
|
| | | | 189,900 | | | | Tokens unlock over 24 equal monthly increments beginning October 2025 and concluding September 2027. | |
| |
49,775
|
| | | | 612,233 | | | |
Tokens unlock over 24 equal monthly increments beginning February 2025 and concluding September 2027.
|
|
| |
8,658,685
|
| | | $ | 106,501,827 | | | | | |
| | | |
For the three months ended
March 31, 2026 |
| |||
| Numerator: | | | | | | | |
|
Net loss
|
| | | $ | (26,780,242) | | |
| Denominator: | | | | | | | |
|
Weighted average number of Class A Member units, basic and diluted
|
| | | | 27,368,672 | | |
|
Basic and diluted net loss per unit of Class A Member unit
|
| | | $ | (0.98) | | |
| | | |
March 31, 2026
|
| |||||||||||||||
|
Asset
|
| |
Tokens
|
| |
Cost basis
|
| |
Fair value
|
| |||||||||
|
AVAX
|
| | | | 13,785,835 | | | | | $ | 265,289,075 | | | | | $ | 122,758,140 | | |
| | | |
December 31, 2025
|
| |||||||||||||||
|
Asset
|
| |
Tokens
|
| |
Cost basis
|
| |
Fair value
|
| |||||||||
|
AVAX
|
| | | | 13,579,449 | | | | | $ | 263,431,911 | | | | | $ | 167,093,560 | | |
| | | |
Amount
|
| |||
|
AVAX at fair value as of December 31, 2025
|
| | | $ | 167,093,560 | | |
|
Contribution of AVAX via subscription receivable
|
| | | | 270,027 | | |
|
AVAX received from staking rewards
|
| | | | 2,093,347 | | |
|
AVAX used to pay staking fees
|
| | | | (28,779) | | |
|
Realized loss on digital assets
|
| | | | (477,431) | | |
|
Change in fair value of AVAX
|
| | | | (46,192,584) | | |
|
AVAX at fair value as of March 31, 2026
|
| | | $ | 122,758,140 | | |
| | | |
March 31, 2026
|
| |||||||||||||||
|
Asset
|
| |
Tokens
|
| |
Cost basis
|
| |
Carrying value
|
| |||||||||
|
stAVAX
|
| | | | 1,180,516 | | | | | $ | 15,246,914 | | | | | $ | 10,187,157 | | |
| | | |
December 31, 2025
|
| |||||||||||||||
|
Asset
|
| |
Tokens
|
| |
Cost basis
|
| |
Carrying value
|
| |||||||||
|
stAVAX
|
| | | | 1,180,516 | | | | | $ | 28,813,672 | | | | | $ | 15,246,914 | | |
| | | |
Tokens
|
| |
Amount
|
| ||||||
|
Balance at December 31, 2025
|
| | | | 1,180,516 | | | | | $ | 15,246,914 | | |
|
Impairment loss on stAVAX tokens
|
| | | | — | | | | | | (5,059,757) | | |
|
Balance at March 31, 2026
|
| | | | 1,180,516 | | | | | $ | 10,187,157 | | |
| | | |
Fair value measured at March 31, 2026
|
| |||||||||||||||||||||
| | | |
Total carrying
value at March 31, 2026 |
| |
Quoted prices in
active markets (Level 1) |
| |
Significant other
observable inputs (Level 2) |
| |
Significant
unobservable inputs (Level 3) |
| ||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Digital assets – AVAX
|
| | | $ | 122,758,140 | | | | | $ | 122,758,140 | | | | | $ | — | | | | | $ | — | | |
|
USDC
|
| | | | 2,391,023 | | | | | | 2,391,023 | | | | | | — | | | | | | — | | |
|
Total assets
|
| | | $ | 125,149,163 | | | | | $ | 125,149,163 | | | | | $ | — | | | | | $ | — | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Token sale liability
|
| | | $ | 15,203,085 | | | | | $ | — | | | | | $ | 15,203,085 | | | | | $ | — | | |
| | | |
Fair value measured at December 31, 2025
|
| |||||||||||||||||||||
| | | |
Total carrying
value at December 31, 2025 |
| |
Quoted prices in
active markets (Level 1) |
| |
Significant other
observable inputs (Level 2) |
| |
Significant
unobservable inputs (Level 3) |
| ||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Digital assets – AVAX
|
| | | $ | 167,093,560 | | | | | $ | 167,093,560 | | | | | $ | — | | | | | $ | — | | |
|
USDC
|
| | | | 3,373,564 | | | | | | 3,373,564 | | | | | | — | | | | | | — | | |
|
Total assets
|
| | | $ | 170,467,124 | | | | | $ | 170,467,124 | | | | | $ | — | | | | | $ | — | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Token sale liability
|
| | | $ | 40,010,988 | | | | | $ | — | | | | | $ | 40,010,988 | | | | | $ | — | | |
| | | |
December 31, 2025
|
| |||
| ASSETS | | | | | | | |
| Current Assets | | | | | | | |
|
Cash
|
| | | $ | 1,758,802 | | |
|
USDC
|
| | | | 3,373,564 | | |
|
Prepaid expenses
|
| | | | 114,167 | | |
|
Deferred transaction costs
|
| | | | 1,845,131 | | |
|
Due from related party
|
| | | | 1,423,849 | | |
|
Total Current Assets
|
| | | | 8,515,513 | | |
|
Digital assets – AVAX
|
| | | | 167,093,560 | | |
|
Digital assets – stAVAX
|
| | | | 15,246,914 | | |
|
TOTAL ASSETS
|
| | | $ | 190,855,987 | | |
| LIABILITIES AND MEMBERS’ EQUITY | | | | | | | |
| Current Liabilities | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 334,210 | | |
|
Accrued transaction costs
|
| | | | 112,046 | | |
|
Token sale liability
|
| | | | 40,010,988 | | |
|
Total Current Liabilities
|
| | | | 40,457,244 | | |
|
TOTAL LIABILITIES
|
| | | | 40,457,244 | | |
| COMMITMENTS AND CONTINGENCIES (SEE NOTE 10) | | | | | | | |
| MEMBERS’ EQUITY | | | | | | | |
|
Class A member interests, 27,368,672 units issued and outstanding as of December 31,
2025 |
| | | | 215,917,042 | | |
|
Subscription receivable
|
| | | | (5,922,749) | | |
|
Members’ deficit
|
| | | | (59,595,550) | | |
|
Total Members’ Equity
|
| | | | 150,398,743 | | |
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
| | | $ | 190,855,987 | | |
| |
Staking revenue, net of fees
|
| | | $ | 1,434,669 | | |
| | Operating expenses: | | | | | | | |
| |
General and administrative
|
| | | | 1,205,832 | | |
| |
Change in fair value of digital assets
|
| | | | 96,338,351 | | |
| |
Realized loss on digital assets
|
| | | | 2,142,985 | | |
| |
Impairment of digital assets
|
| | | | 13,566,758 | | |
| |
Loss from operations
|
| | | | (111,819,257) | | |
| | Other income (expense): | | | | | | | |
| |
Change in fair value of token sale liability
|
| | | | 52,150,216 | | |
| |
Other income
|
| | | | 75,157 | | |
| |
Interest expense
|
| | | | (1,666) | | |
| |
Total other income, net
|
| | | | 52,223,707 | | |
| |
Net loss
|
| | | $ | (59,595,550) | | |
| |
Weighted average number of Class A member units, basic and diluted
|
| | | | 16,805,272 | | |
| |
Basic and diluted net loss per unit of Class A member units
|
| | | $ | (3.55) | | |
| | | |
Class A Member
|
| |
Subscription
Receivable |
| |
Members’
Deficit |
| |
Total Members’
Equity |
| ||||||||||||||||||
| | | |
Units
|
| |
Interests
|
| ||||||||||||||||||||||||
|
Balance, August 20, 2025 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Issuance of member units
|
| | | | 27,368,672 | | | | | | 215,917,042 | | | | | | (5,922,749) | | | | | | — | | | | | | 209,994,293 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (59,595,550) | | | | | | (59,595,550) | | |
|
Balance, December 31, 2025
|
| | | | 27,368,672 | | | | | $ | 215,917,042 | | | | | $ | (5,922,749) | | | | | $ | (59,595,550) | | | | | $ | 150,398,743 | | |
| | CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | |
| |
Net loss
|
| | | $ | (59,595,550) | | |
| | Adjustments to reconcile net loss to net cash used in operations: | | | | | | | |
| |
Digital assets received from staking rewards, net of fees
|
| | | | (1,434,669) | | |
| |
USDC received recorded as other income
|
| | | | (75,157) | | |
| |
Change in fair value of digital assets – AVAX
|
| | | | 96,338,351 | | |
| |
Change in fair value of Token sale liability
|
| | | | (52,150,216) | | |
| |
Realized loss on digital assets – AVAX
|
| | | | 2,142,985 | | |
| |
Impairment of digital assets – stAVAX
|
| | | | 13,566,758 | | |
| | Changes in operating assets and liabilities: | | | | | | | |
| |
Accounts payable and accrued expenses
|
| | | | 154,919 | | |
| |
Prepaid expenses
|
| | | | (114,167) | | |
| |
CASH USED IN OPERATING ACTIVITIES
|
| | | | (1,166,746) | | |
| | CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | |
| |
Advance to related party
|
| | | | (1,417,849) | | |
| |
Purchase of digital assets – AVAX
|
| | | | (15,075,933) | | |
| |
Purchase of digital assets – AVAX under Token Sale Agreement
|
| | | | (15,499,989) | | |
| |
Purchase of USDC
|
| | | | (60,000,002) | | |
| |
CASH USED IN INVESTING ACTIVITIES
|
| | | | (91,993,773) | | |
| | CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | |
| |
Deferred transaction costs
|
| | | | (1,559,794) | | |
| |
Proceeds from sale of Class A member units
|
| | | | 96,479,115 | | |
| |
CASH PROVIDED BY FINANCING ACTIVITIES
|
| | | | 94,919,321 | | |
| |
NET CHANGE IN CASH
|
| | | | 1,758,802 | | |
| |
Cash, beginning of period
|
| | | | — | | |
| |
Cash, end of period
|
| | | $ | 1,758,802 | | |
| | Supplemental cash flow disclosure: | | | | | | | |
| |
Cash paid for taxes
|
| | | $ | — | | |
| |
Cash paid for interest
|
| | | $ | 1,666 | | |
| | Supplemental disclosure of non-cash investing and financing activities: | | | | | | | |
| |
Legal fees allocated to affiliate
|
| | | $ | 285,337 | | |
| |
Accounting fees allocated to affiliate
|
| | | $ | 6,000 | | |
| |
Acquisition of digital assets in exchange for Pubco shares to be issued under Token Sale agreement
|
| | | $ | 92,161,204 | | |
| |
Acquisition of digital assets in exchange for USDC under Token Sale Agreement
|
| | | $ | 34,500,000 | | |
| |
Subscription receivable
|
| | | $ | 5,922,749 | | |
| |
Issuance of Class A member units in exchange for AVAX
|
| | | $ | 91,214,974 | | |
| |
Exchange of AVAX for stAVAX
|
| | | $ | 28,813,672 | | |
| |
Issuance of Class A member units in exchange for USDC
|
| | | $ | 22,300,204 | | |
| |
Acquisition of AVAX tokens in exchange for USDC
|
| | | $ | 44,500,000 | | |
|
AVAX
tokens |
| |
Fair value
|
| |
Restriction period
|
| ||||||
| | | 7,317,966 | | | | | $ | 90,010,982 | | | | Tokens unlock over 48 equal monthly increments beginning September 2026 and concluding August 2030. | |
| | | 833,003 | | | | | | 10,245,937 | | | |
Tokens unlock over a period spanning September 2025 through June 2027 at a
rate of approximately 6-7% per month through October 2026, after which the schedule tapers off periodically through the conclusion of the unlock period in June 2027. |
|
| | | 275,000 | | | | | | 3,382,500 | | | | Tokens unlock over a period beginning October 2025 through July 2026 with equal monthly increments of approximately 11.1% | |
| | | 167,502 | | | | | | 2,060,275 | | | |
Tokens unlock over a period beginning March 2026 through August 2026, with
equal monthly increments of approximately 16.7% per month. |
|
| | | 15,439 | | | | | | 189,900 | | | | Tokens unlock over 24 equal monthly increments beginning October 2025 and concluding September 2027. | |
| | | 49,775 | | | | | | 612,233 | | | |
Tokens unlock over 24 equal monthly increments beginning February 2025 and
concluding September 2027. |
|
| | | 8,658,685 | | | | | $ | 106,501,827 | | | | | |
| | | |
For the period from August 20,
2025 (inception) through December 31, 2025 |
| |||
| Numerator: | | | | | | | |
|
Net loss
|
| | | $ | (59,595,550) | | |
| Denominator: | | | | | | | |
|
Weighted average number of Class A member units, basic and diluted
|
| | | | 16,805,272 | | |
|
Basic and diluted net loss per unit of Class A member unit
|
| | | $ | (3.55) | | |
|
Asset
|
| |
Tokens
|
| |
Cost basis
|
| |
Fair value
|
| |||||||||
|
AVAX
|
| | | | 13,579,449 | | | | | $ | 263,431,911 | | | | | $ | 167,093,560 | | |
| | | |
Amount
|
| |||
|
AVAX as of August 20, 2025 (inception)
|
| | | $ | — | | |
|
Contribution of AVAX
|
| | | | 91,215,423 | | |
|
Purchase of AVAX
|
| | | | 201,677,754 | | |
|
AVAX received from staking rewards
|
| | | | 1,509,509 | | |
|
AVAX used to pay staking fees
|
| | | | (14,118) | | |
|
AVAX exchanged for stAVAX
|
| | | | (28,813,672) | | |
|
Realized loss on AVAX exchanged for stAVAX
|
| | | | (2,142,985) | | |
|
Change in fair value of AVAX
|
| | | | (96,338,351) | | |
|
AVAX at fair value as of December 31, 2025
|
| | | $ | 167,093,560 | | |
|
Asset
|
| |
Tokens
|
| |
Cost basis
|
| |
Carrying value
|
| |||||||||
|
stAVAX
|
| | | | 1,180,516 | | | | | $ | 28,813,672 | | | | | $ | 15,246,914 | | |
| | | |
stAVAX
|
| |||
|
As of August 20, 2025 (inception)
|
| | | $ | — | | |
|
AVAX exchanged for stAVAX
|
| | | | 28,813,672 | | |
|
Impairment loss
|
| | | | (13,566,758) | | |
|
Balance at December 31, 2025
|
| | | $ | 15,246,914 | | |
| | | |
Fair value measured at December 31, 2025
|
| |||||||||||||||||||||
| | | |
Total carrying value at
December 31, 2025 |
| |
Quoted prices in active
markets (Level 1) |
| |
Significant other
observable inputs (Level 2) |
| |
Significant
unobservable inputs (Level 3) |
| ||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Digital assets – AVAX
|
| | | $ | 167,093,560 | | | | | $ | 167,093,560 | | | | | $ | — | | | | | $ | — | | |
|
USDC
|
| | | | 3,373,564 | | | | | | 3,373,564 | | | | | | — | | | | | | — | | |
|
Total assets
|
| | | $ | 170,467,124 | | | | | $ | 170,467,124 | | | | | $ | — | | | | | $ | — | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Token sale liability
|
| | | $ | 40,010,988 | | | | | $ | — | | | | | $ | 40,010,988 | | | | | $ | — | | |
| | | |
Page
|
| |||
| | | | | F-89 | | | |
| | | | | F-90 | | | |
| | | | | F-91 | | | |
| | | | | F-92 | | | |
| | | | | F-93 | | | |
| | | |
March 31, 2026
|
| |
December 31, 2025
|
| ||||||
| | | |
(unaudited)
|
| | | | ||||||
| ASSETS | | | | | | | | | | | | | |
| Current Assets | | | | | | | | | | | | | |
|
Deferred transaction costs
|
| | | $ | 2,224,203 | | | | | $ | 1,629,758 | | |
|
Total Current Assets
|
| | | | 2,224,203 | | | | | | 1,629,758 | | |
|
TOTAL ASSETS
|
| | | $ | 2,224,203 | | | | | $ | 1,629,758 | | |
| COMMITMENTS AND CONTINGENCIES (NOTE 6) | | | | | | | | | | | | | |
| LIABILITIES AND STOCKHOLDER’S DEFICIT | | | | | | | | | | | | | |
| Current Liabilities | | | | | | | | | | | | | |
|
Accrued transaction costs
|
| | | $ | 282,214 | | | | | $ | 121,703 | | |
|
Accounts payable and accrued expenses
|
| | | | 447,662 | | | | | | 72,161 | | |
|
Accrued legal fees
|
| | | | 200,820 | | | | | | 157,427 | | |
|
Due to related party
|
| | | | 1,578,524 | | | | | | 1,423,849 | | |
|
Total Current Liabilities
|
| | | | 2,509,220 | | | | | | 1,775,140 | | |
|
TOTAL LIABILITIES
|
| | | | 2,509,220 | | | | | | 1,775,140 | | |
| STOCKHOLDER’S DEFICIT | | | | | | | | | | | | | |
|
Common stock, $0.01 par value; 1,000 shares authorized; 1,000 issued and
outstanding as of March 31, 2026 and December 31, 2025 |
| | | | 10 | | | | | | 10 | | |
|
Subscription receivable
|
| | | | (10) | | | | | | (10) | | |
|
Accumulated deficit
|
| | | | (285,017) | | | | | | (145,382) | | |
|
Total Stockholder’s Deficit
|
| | | | (285,017) | | | | | | (145,382) | | |
|
TOTAL LIABILITIES AND STOCKHOLDER’S DEFICIT
|
| | | $ | 2,224,203 | | | | | $ | 1,629,758 | | |
| | | |
For the three months ended
March 31, 2026 |
| |||
| Operating expenses: | | | | | | | |
|
General and administrative
|
| | | $ | 139,635 | | |
|
Net loss
|
| | | $ | (139,635) | | |
|
Weighted average number of shares of common stock outstanding, basic and diluted
|
| | | | 1,000 | | |
|
Basic and diluted net loss per share of common stock
|
| | | | (139.64) | | |
| | | |
Common Stock
|
| | | | |
Total
Stockholder’s Deficit |
| |||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Subscription
receivable |
| |
Accumulated
Deficit |
| ||||||||||||||||||
|
Balance, December 31, 2025
|
| | | | 1,000 | | | | | $ | 10 | | | | | $ | (10) | | | | | $ | (145,382) | | | | | $ | (145,382) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (139,635) | | | | | | (139,635) | | |
|
Balance, March 31, 2026
|
| | | | 1,000 | | | | | $ | 10 | | | | | $ | (10) | | | | | $ | (285,017) | | | | | $ | (285,017) | | |
| | | |
For the three months ended
March 31, 2026 |
| |||
| CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | |
|
Net loss
|
| | | $ | (139,635) | | |
| Adjustments to reconcile net loss to net cash used in operations: | | | | | | | |
|
Deferred transaction costs
|
| | | | (433,934) | | |
|
Accounts payable and accrued expenses
|
| | | | 375,501 | | |
|
Accrued legal fees
|
| | | | 43,393 | | |
|
Due to related party
|
| | | | 154,675 | | |
|
CASH USED IN OPERATING ACTIVITIES
|
| | | | — | | |
|
Net change in cash
|
| | | | — | | |
|
Cash, beginning of period
|
| | | | — | | |
|
Cash, end of period
|
| | | $ | — | | |
| Non-cash investing and financing activities: | | | | | | | |
|
Deferred transaction costs included in accrued transaction costs
|
| | | $ | 160,511 | | |
| | | |
For the three months ended
March 31, 2026 |
| |||
| Numerator: | | | | | | | |
|
Net loss
|
| | | $ | (139,635) | | |
| Denominator: | | | | | | | |
|
Weighted-average number of shares of common stock outstanding – basic
and diluted |
| | | | 1,000 | | |
|
Basic and diluted net loss per share of common stock
|
| | | $ | (139.64) | | |
| | | |
For the three months ended
March 31, 2026 |
| |||
| Operating expenses | | | | | | | |
|
General and administrative
|
| | | $ | 139,635 | | |
|
Net loss
|
| | | $ | (139,635) | | |
| | | |
December 31, 2025
|
| |||
| ASSETS | | | | | | | |
| Current Assets | | | | | | | |
|
Deferred transaction costs
|
| | | $ | 1,629,758 | | |
|
Total Current Assets
|
| | | | 1,629,758 | | |
|
TOTAL ASSETS
|
| | | $ | 1,629,758 | | |
| COMMITMENTS AND CONTINGENCIES (NOTE 6) | | | | | | | |
| LIABILITIES AND STOCKHOLDER’S DEFICIT | | | | | | | |
| Current Liabilities | | | | | | | |
|
Accrued transaction costs
|
| | | $ | 121,703 | | |
|
Accounts payable and accrued expenses
|
| | | | 72,161 | | |
|
Accrued legal fees
|
| | | | 157,427 | | |
|
Due to related party
|
| | | | 1,423,849 | | |
|
Total Current Liabilities
|
| | | | 1,775,140 | | |
|
TOTAL LIABILITIES
|
| | | | 1,775,140 | | |
| STOCKHOLDER’S DEFICIT | | | | | | | |
|
Common stock, $0.01 par value; 1,000 shares authorized; 1,000 issued and outstanding
|
| | | | 10 | | |
|
Subscription receivable
|
| | | | (10) | | |
|
Accumulated deficit
|
| | | | (145,382) | | |
|
Total Stockholder’s Deficit
|
| | | | (145,382) | | |
|
TOTAL LIABILITIES AND STOCKHOLDER’S DEFICIT
|
| | | $ | 1,629,758 | | |
| | | |
For the Period from
September 22, 2025 (Inception) to December 31, 2025 |
| |||
| Operating expenses | | | | | | | |
|
General and administrative
|
| | | | 145,382 | | |
|
Net loss
|
| | | $ | (145,382) | | |
|
Weighted average number of shares of common stock outstanding, basic and diluted
|
| | | | 1,000 | | |
|
Basic and diluted net loss per share of common stock
|
| | | $ | (145.38) | | |
| | | |
Common Stock
|
| |
Accumulated
Deficit |
| |
Total
Stockholder’s Deficit |
| |||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Subscription
receivable |
| |||||||||||||||||||||
|
Balance, September 22, 2025 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Issuance of Common stock
|
| | | | 1,000 | | | | | | 10 | | | | | | (10) | | | | | | — | | | | | | — | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (145,382) | | | | | | (145,382) | | |
|
Balance, December 31, 2025
|
| | | | 1,000 | | | | | $ | 10 | | | | | $ | (10) | | | | | $ | (145,382) | | | | | $ | (145,382) | | |
| | | |
For the period
September 22, 2025 (inception) through December 31, 2025 |
| |||
| CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | |
|
Net loss
|
| | | $ | (145,382) | | |
| Adjustments to reconcile net income to net cash used in operations: | | | | | | | |
|
Accrued transactions costs
|
| | | | (1,508,055) | | |
|
Accounts payable and accrued expenses
|
| | | | 72,161 | | |
|
Accrued legal fees
|
| | | | 157,427 | | |
|
Due to related party
|
| | | | 1,423,849 | | |
|
CASH USED IN OPERATING ACTIVITIES
|
| | | | — | | |
|
Net change in cash
|
| | | | — | | |
|
Cash, beginning of period
|
| | | | — | | |
|
Cash, end of period
|
| | | $ | — | | |
| Non-cash investing and financing activities: | | | | | | | |
|
Deferred transaction costs included in accrued transaction costs
|
| | | $ | 121,703 | | |
| | | |
For the period
September 22, 2025 (inception) through December 31, 2025 |
| |||
| Numerator: | | | | | | | |
|
Net loss
|
| | | $ | (145,382) | | |
| Denominator: | | | | | | | |
|
Weighted-average number of shares of common stock outstanding – basic and diluted
|
| | | | 1,000 | | |
|
Basic and diluted net loss per share of common stock
|
| | | $ | (145.38) | | |
| | | |
For the Period from
September 22, 2025 (Inception) to December 31, 2025 |
| |||
| Operating expenses | | | | | | | |
|
General and administrative
|
| | | $ | 145,382 | | |
|
Net loss
|
| | | $ | (145,382) | | |
|
Year Ended December 31, 2025
|
| |
Amount
|
| |||
|
United States
|
| | | $ | (145,382) | | |
|
Foreign
|
| | | | — | | |
|
Total loss before income taxes
|
| | | $ | (145,382) | | |
|
Year Ended December 31, 2025
|
| |
Rate
|
| |||
|
U.S. federal statutory rate
|
| | | | 21.0% | | |
|
State income taxes, net of federal benefit
|
| | | | — | | |
|
Change in valuation allowance
|
| | | | (21.0)% | | |
|
Other
|
| | | | — | | |
|
Effective income tax rate
|
| | | | 0.0% | | |
|
As of December 31, 2025
|
| |
Amount
|
| |||
| Deferred tax assets: | | | | | | | |
|
Net operating loss carryforwards
|
| | | $ | 30,530 | | |
|
Total deferred tax assets
|
| | | | 30,530 | | |
|
Valuation allowance
|
| | | | (30,530) | | |
|
Net deferred tax asset (liability)
|
| | | $ | — | | |