| Schedule of Ordinary Shares Reflected in the Balance Sheet |
As of June 30, 2026, the Ordinary Shares
reflected in the balance sheet were reconciled in the following table:
| Gross proceeds | |
$ | 143,375,000 | |
| Less: | |
| | |
| Proceeds allocated to Public Share Rights | |
| (1,577,125 | ) |
| Proceeds allocated to Over-allotment liability | |
| (97,500 | ) |
| Issuance costs allocated to Ordinary Shares | |
| (3,214,568 | ) |
| Plus: | |
| | |
| Accretion of carrying value to redemption value | |
| 6,680,130 | |
| Ordinary Shares subject to possible redemption | |
$ | 145,165,937 | |
|
| Schedule of Basic and Diluted Net Ordinary Share |
The following tables reflect the calculation of
basic and diluted net income per share:
| | |
Three Months Ended June 30, 2026 | | |
Six Months Ended June 30, 2026 | |
| | |
Redeemable Ordinary Shares | | |
Non-redeemable Ordinary Shares | | |
Redeemable Ordinary Shares | | |
Non-redeemable Ordinary Shares | |
| Basic net income per share: | |
| | |
| | |
| | |
| |
| Numerator: | |
| | |
| | |
| | |
| |
| Net income | |
$ | 87,974 | | |
$ | 104,161 | | |
$ | 43,583 | | |
$ | 96,190 | |
| Denominator: | |
| | | |
| | | |
| | | |
| | |
| Weighted Average Ordinary Shares | |
| 3,975,275 | | |
| 4,706,682 | | |
| 1,998,619 | | |
| 4,411,022 | |
| Basic net income per Ordinary Share | |
$ | 0.02 | | |
$ | 0.02 | | |
$ | 0.02 | | |
$ | 0.02 | |
| | |
Three Months Ended June 30, 2026 | | |
Six Months Ended June 30, 2026 | |
| | |
Redeemable Ordinary Shares | | |
Non-redeemable Ordinary Shares | | |
Redeemable Ordinary Shares | | |
Non-redeemable Ordinary Shares | |
| Diluted net income per share: | |
| | |
| | |
| | |
| |
| Numerator: | |
| | |
| | |
| | |
| |
| Net income | |
$ | 83,136 | | |
$ | 108,999 | | |
$ | 40,112 | | |
$ | 99,661 | |
| Denominator: | |
| | | |
| | | |
| | | |
| | |
| Weighted Average Ordinary Shares | |
| 3,975,275 | | |
| 5,211,994 | | |
| 1,998,619 | | |
| 4,965,642 | |
| Diluted net income per Ordinary Share | |
$ | 0.02 | | |
$ | 0.02 | | |
$ | 0.02 | | |
$ | 0.02 | |
|