| SCHEDULE OF ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION |
As
of August 31, 2026, the amounts of Common Stock subject to possible redemption reflected in the balance sheet are reconciled in the
following table:
SCHEDULE
OF ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION
| | |
| | |
| Gross proceeds | |
$ | 100,000,000 | |
| Less | |
| | |
| Proceeds allocated to public rights | |
| (2,400,000 | ) |
| Allocation of offering costs related to redeemable shares | |
| (2,037,619 | ) |
| Plus | |
| | |
| Accretion of carrying value to redemption value | |
| 4,937,619 | |
| Accretion of carrying value to redemption value – interest | |
| 286,509 | |
| Common Stock subject to possible
redemption | |
$ | 100,786,509 | |
|
| SCHEDULE OF NET LOSS PER SHARE |
SCHEDULE
OF NET LOSS PER SHARE
| | |
For the three
months ended |
|
For the nine
months ended |
|
| | |
August 31, 2026 |
|
August 31, 2026 |
|
| Net Income | |
$ | 136,744 | |
|
$ |
118,199 |
|
| Accretion of Common Stock subject to redemption value | |
| (4,937,619 | ) |
|
|
(4,937,619 |
) |
| Remeasurement for Common Stock subject to possible redemption | |
| (286,509 | ) |
|
|
(286,509 |
) |
| Net loss including accretion of Common Stock to redemption value | |
$ | (5,087,384 | ) |
|
$ |
(5,105,929 |
) |
| | |
Redeemable
Ordinary Shares | |
Non- Redeemable Ordinary Shares |
| | |
For the three months ended August 31, 2026 |
| | |
Redeemable
Common Stock | |
Non- Redeemable
Common Stock |
| Basic and diluted net income (loss) per share: | |
| | | |
| | |
| Numerators: | |
| | | |
| | |
| Net loss | |
$ | (2,783,256 | ) | |
$ | (2,304,128 | ) |
| Accretion of Common Stock subject to redemption value | |
| 4,937,619 | | |
| — | |
| Remeasurement for Common Stock subject to possible redemption | |
| 286,509 | | |
| — | |
| Allocation of net income (loss) | |
$ | 2,440,872 | | |
$ | (2,304,128 | ) |
| Denominators: | |
| | | |
| | |
| Weighted-average shares outstanding | |
| 3,152,174 | | |
| 2,609,538 | |
| Basic and diluted net income (loss) per share | |
$ | 0.77 | | |
$ | (0.88 | ) |
| | |
| | | |
| | |
| | |
For the nine months ended August 31, 2026 | |
| | |
Redeemable
Common Stock | | |
Non- Redeemable
Common Stock | |
| Basic and diluted net income (loss) per share: | |
| | | |
| | |
| Numerators: | |
| | | |
| | |
| Net loss | |
$ | (1,503,150 | ) | |
$ | (3,602,779 | ) |
| Accretion of Common Stock subject to redemption value | |
| 4,937,619 | | |
| — | |
| Remeasurement for Common Stock subject to possible redemption | |
| 286,509 | | |
| — | |
| Allocation of net income (loss) | |
$ | 3,720,978 | | |
$ | (3,602,779 | ) |
| Denominators: | |
| | | |
| | |
| Weighted-average shares outstanding | |
| 1,058,394 | | |
| 2,536,779 | |
| Basic and diluted net income (loss) per share | |
$ | 3.52 | | |
$ | (1.42 | ) |
|