| SCHEDULE OF COMPUTATION OF BASIC AND DILUTED NET LOSS |
|
The
following table reflects the calculation of basic and diluted net (loss) income per common stock (in dollars, except per share amounts):
SCHEDULE OF BASIC AND DILUTED NET LOSS INCOME PER COMMON STOCK
| | |
For the Three Months Ended March 31, | | |
For the Six Months Ended March 31, | |
| | |
2026 | | |
2025 | | |
2026 | | |
2025 | |
| | |
Redeemable | | |
Non-redeemable | | |
Redeemable | | |
Non-redeemable | | |
Redeemable | | |
Non-redeemable | | |
Redeemable | | |
Non-redeemable | |
| Basic and diluted net (loss) income per common share | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Numerator: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Allocation of net (loss) income | |
$ | (162,136 | ) | |
$ | (477,730 | ) | |
$ | 601,778 | | |
$ | 222,348 | | |
$ | (179,312 | ) | |
$ | (519,456 | ) | |
$ | 1,264,119 | | |
$ | 467,075 | |
| Denominator: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Basic weighted-average shares outstanding | |
| 1,442,097 | | |
| 4,249,090 | | |
| 11,500,000 | | |
| 4,249,090 | | |
| 1,466,757 | | |
| 4,249,090 | | |
| 11,500,000 | | |
| 4,249,090 | |
| Basic and diluted net (loss) income per common share | |
$ | (0.11 | ) | |
$ | (0.11 | ) | |
$ | 0.05 | | |
$ | 0.05 | | |
$ | (0.12 | ) | |
$ | (0.12 | ) | |
$ | 0.11 | | |
$ | 0.11 | |
|
|
The
following table reflects the calculation of basic and diluted net income per common stock (in dollars, except per share amounts):
SCHEDULE OF BASIC AND DILUTED NET LOSS PER COMMON STOCK
| | |
Redeemable | | |
Non-redeemable | | |
Redeemable | | |
Non-redeemable | |
| | |
For the Year Ended September 30, | |
| | |
2025 | | |
2024 | |
| | |
Redeemable | | |
Non-redeemable | | |
Redeemable | | |
Non-redeemable | |
| Basic net income per common share | |
| | | |
| | | |
| | | |
| | |
| Numerator: | |
| | | |
| | | |
| | | |
| | |
| Allocation of net income | |
$ | 2,479,816 | | |
$ | 936,353 | | |
$ | 1,163,106 | | |
$ | 704,281 | |
| Denominator: | |
| | | |
| | | |
| | | |
| | |
| Basic weighted-average shares outstanding | |
| 11,253,200 | | |
| 4,249,090 | | |
| 5,860,274 | | |
| 3,548,500 | |
| Basic net income per common share | |
$ | 0.22 | | |
$ | 0.22 | | |
$ | 0.20 | | |
$ | 0.20 | |
| | |
For the Year Ended September 30, | |
| | |
2025 | | |
2024 | |
| | |
Redeemable | | |
Non-redeemable | | |
Redeemable | | |
Non-redeemable | |
| Diluted net income per common share | |
| | | |
| | | |
| | | |
| | |
| Numerator: | |
| | | |
| | | |
| | | |
| | |
| Allocation of net income | |
$ | 2,479,816 | | |
$ | 936,353 | | |
$ | 1,138,010 | | |
$ | 729,377 | |
| Denominator: | |
| | | |
| | | |
| | | |
| | |
| Diluted weighted average shares outstanding | |
| 11,253,200 | | |
| 4,249,090 | | |
| 5,860,274 | | |
| 3,755,982 | |
| Diluted net income per common share | |
$ | 0.22 | | |
$ | 0.22 | | |
$ | 0.19 | | |
$ | 0.19 | |
|
| SCHEDULE OF COMPUTATION OF BASIC AND DILUTED NET LOSS |
The
following table sets forth the computation of basic and diluted net loss per share:
SCHEDULE
OF COMPUTATION OF BASIC AND DILUTED NET LOSS
| | |
Three
months
ended March 31,
2026 | | |
Three
months
ended March 31,
2025 | |
| Net profit/(loss) | |
$ | (1,531,458 | ) | |
$ | (404,924 | ) |
| Weighted-average number
of common shares outstanding | |
| 26,939,850 | | |
| 21,351,250 | |
| Basic and diluted net
profit/(loss) per share | |
$ | (0.06 | ) | |
$ | (0.02 | ) |
|
|
The
following table sets forth the computation of basic and diluted net loss per share:
SCHEDULE
OF COMPUTATION OF BASIC AND DILUTED NET LOSS
| | |
2025 | | |
2024 | |
| Net loss | |
$ | (2,574,350 | ) | |
$ | (6,341,243 | ) |
| Weighted-average
number of common shares outstanding | |
| 22,603,000 | | |
| 17,322,917 | |
| Basic
and diluted net loss per share | |
$ | (0.11 | ) | |
$ | (0.37 | ) |
|
|