| Schedule of Basic and Diluted Net Income Per Ordinary Share |
The following table presents a reconciliation of the numerator and denominator used to compute basic and diluted net income per Ordinary Share for each class of Ordinary Shares:
|
|
|
For the Three Months Ended June 30, 2026
|
|
For the Six Months Ended June 30, 2026
|
|
Redeemable Class A
|
|
Non- Redeemable Class A and Class B
|
|
Redeemable Class A
|
|
Non-Redeemable Class A and Class B
|
|
Basic and diluted net income per Ordinary Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allocation of net income
|
|
$
|
513,939 |
|
$
|
206,231 |
|
$
|
1,089,931 |
|
$
|
408,500 |
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average Ordinary Shares outstanding
|
|
|
14,009,438 |
|
|
5,621,622 |
|
|
14,999,220 |
|
|
5,621,622 |
|
Basic and diluted net income per Ordinary Share
|
|
$
|
0.04 |
|
$
|
0.04 |
|
$
|
0.07 |
|
$
|
0.07 |
|
|
|
For the Three Months Ended June 30, 2025
|
|
For the Six Months Ended June 30, 2025
|
|
Redeemable Class A
|
|
Non- Redeemable Class A and Class B
|
|
Redeemable Class A
|
|
Non- Redeemable Class A and Class B
|
|
Basic and diluted net income per Ordinary Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allocation of net income
|
|
$
|
1,151,616 |
|
$
|
404,622 |
|
$
|
2,320,811 |
|
$
|
815,420 |
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average Ordinary Shares outstanding
|
|
|
16,000,000 |
|
|
5,621,622 |
|
|
16,000,000 |
|
|
5,621,622 |
|
Basic and diluted net income per Ordinary Share
|
|
$
|
0.07 |
|
$
|
0.07 |
|
$
|
0.15 |
|
$
|
0.15 |
|
The following table presents a reconciliation of the numerator and denominator used to compute basic and diluted net income per Ordinary Share for each class of Ordinary Shares:
|
|
|
For the Year Ended December 31, 2025
|
|
For the Period from March 11, 2024 (Inception) Through December 31, 2024
|
| |
|
Redeemable Class A Shares
|
|
Non- Redeemable Class B Shares
|
|
Redeemable Class A Shares
|
|
Non- Redeemable Class B Shares
|
|
Basic net income per Ordinary Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allocation of net income, basic
|
|
$
|
4,099,178 |
|
$
|
1,440,252 |
|
$
|
2,764,139 |
|
$
|
1,445,200 |
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average Ordinary Shares outstanding
|
|
|
16,000,000 |
|
|
5,621,622 |
|
|
10,522,034 |
|
|
5,501,329 |
|
Basic net income per Ordinary Share
|
|
$
|
0.26 |
|
$
|
0.26 |
|
$
|
0.26 |
|
$
|
0.26 |
|
|
|
For the Year Ended December 31, 2025
|
|
For the Period from March 11, 2024 (Inception) Through December 31, 2024
|
| |
|
Redeemable Class A Shares
|
|
Non- Redeemable Class B Shares
|
|
Redeemable Class A Shares
|
|
Non- Redeemable Class B Shares
|
|
Diluted net income per Ordinary Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allocation of net income, diluted
|
|
$
|
4,099,178 |
|
$
|
1,440,252 |
|
$
|
2,747,800 |
|
$
|
1,461,539 |
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average Ordinary Shares outstanding
|
|
|
16,000,000 |
|
|
5,621,622 |
|
|
10,522,034 |
|
|
5,596,611 |
|
Diluted net income per Ordinary Share
|
|
$
|
0.26 |
|
$
|
0.26 |
|
$
|
0.26 |
|
$
|
0.26 |
|
| Schedule of Shares Subject to Redemption |
As of June 30, 2026 and December 31, 2025, the Class A Ordinary Shares subject to redemption reflected in the accompanying condensed consolidated balance sheets are reconciled in the following table:
|
|
|
Shares
|
|
Amount
|
|
Class A Ordinary Shares subject to possible redemption, December 31, 2024
|
|
16,000,000 |
|
|
$
|
164,407,016 |
|
|
Plus:
|
|
|
|
|
|
|
|
|
Accretion of carrying value to redemption value
|
|
—
|
|
|
|
6,998,961 |
|
|
Class A Ordinary Shares subject to possible redemption, December 31, 2025
|
|
16,000,000 |
|
|
|
171,405,977 |
|
|
Plus:
|
|
|
|
|
|
|
|
|
Accretion of carrying value to redemption value
|
|
—
|
|
|
|
1,513,878 |
|
|
Class A Ordinary Shares subject to possible redemption, March 31, 2026
|
|
16,000,000 |
|
|
|
172,919,855 |
|
|
Less:
|
|
|
|
|
|
|
|
|
Redemptions
|
|
(12,076,077 |
)
|
|
|
(131,489,166 |
)
|
|
Accretion of carrying value to redemption value
|
|
—
|
|
|
|
(3,372,652 |
)
|
|
Plus:
|
|
|
|
|
|
|
|
|
Class A Ordinary Shares issuance costs
|
|
—
|
|
|
|
4,816,355 |
|
|
Class A Ordinary Shares subject to possible redemption, June 30, 2026
|
|
3,923,923 |
|
|
$
|
42,874,392 |
|
|
As of December 31, 2025 and 2024, the Class A Ordinary Shares subject to redemption reflected in the accompanying consolidated balance sheets are reconciled in the following table:
|
|
|
Shares
|
|
Amount
|
|
Gross proceeds
|
|
16,000,000 |
|
$
|
160,000,000 |
|
|
Less:
|
|
|
|
|
|
|
|
Proceeds allocated to Public Warrants
|
|
—
|
|
|
(2,080,000 |
)
|
|
Proceeds allocated to the Over-Allotment Option
|
|
—
|
|
|
(169,119 |
)
|
|
Class A Ordinary Shares issuance costs
|
|
—
|
|
|
(10,024,214 |
)
|
|
Plus:
|
|
|
|
|
|
|
|
Accretion of carrying value to redemption value
|
|
—
|
|
|
16,680,349 |
|
|
Class A Ordinary Shares subject to possible redemption, December 31, 2024
|
|
16,000,000 |
|
|
164,407,016 |
|
|
Plus:
|
|
|
|
|
|
|
|
Accretion of carrying value to redemption value
|
|
—
|
|
|
6,998,961 |
|
|
Class A Ordinary Shares subject to possible redemption, December 31, 2025
|
|
16,000,000 |
|
$
|
171,405,977 |
|
|