| Schedule of Basic and Diluted Net Income (Loss) Per Ordinary Share |
The
following tables presents a reconciliation of the numerator and denominator used to compute basic and diluted net income (loss) per Ordinary
Share for each class of Ordinary Shares for the three months ended June 30, 2026:
| | |
For the Three Months Ended June 30, | |
| | |
2026 | |
| Net income | |
$ | 940,441 | |
| Less: Remeasurement of Class A Ordinary Shares to redemption value | |
| (1,836,231 | ) |
| Net loss including accretion of Class A Ordinary Shares
to redemption value | |
$ | (895,790 | ) |
| | |
For the Three Months Ended | |
| | |
June 30, 2026 | |
| | |
Non-redeemable Class A and | | |
Redeemable | |
| | |
Class B | | |
Class A | |
| | |
Ordinary Shares | | |
Ordinary Shares | |
| Total number of Ordinary Shares | |
| 7,837,163 | | |
| 20,125,000 | |
| Ownership percentage | |
| 28 | % | |
| 72 | % |
| | |
| | | |
| | |
| Net income allocated by class | |
$ | 263,584 | | |
$ | 676,857 | |
| | |
| | | |
| | |
| Less: Remeasurement of Class A Ordinary Shares to redemption
value based on ownership percentage | |
| (514,654 | ) | |
| (1,321,577 | ) |
| Plus: Accretion applicable to remeasurement
of redeemable Class A Ordinary Shares to redemption value | |
| — | | |
| 1,836,231 | |
| Total (loss) income
based on ownership percentage | |
$ | (251,070 | ) | |
$ | 1,191,511 | |
| | |
| | | |
| | |
| Weighted average Ordinary Shares outstanding | |
| 7,837,163 | | |
| 20,125,000 | |
| Basic and diluted net (loss) income per
Ordinary Share | |
$ | (0.03 | ) | |
$ | 0.06 | |
| | |
For the Six Months Ended June 30, | |
| | |
2026 | |
| Net income | |
$ | 2,054,605 | |
| Less: Remeasurement of Class A Ordinary Shares to redemption value | |
| (3,644,428 | ) |
| Net loss including accretion of Class A Ordinary Shares
to redemption value | |
$ | (1,589,823 | ) |
| | |
For the Six Months Ended | |
| | |
June 30, 2026 | |
| | |
Non-redeemable Class A and | | |
Redeemable | |
| | |
Class B | | |
Class A | |
| | |
Ordinary Shares | | |
Ordinary Shares | |
| Total number of Ordinary Shares | |
| 7,837,163 | | |
| 20,125,000 | |
| Ownership percentage | |
| 28 | % | |
| 72 | % |
| | |
| | | |
| | |
| Net income allocated by class | |
$ | 575,859 | | |
$ | 1,478,746 | |
| | |
| | | |
| | |
| Less: Remeasurement of Class A Ordinary Shares to redemption
value based on ownership percentage | |
| (1,021,451 | ) | |
| (2,622,977 | ) |
| Plus: Accretion applicable to remeasurement
of redeemable Class A Ordinary Shares to redemption value | |
| — | | |
| 3,644,427 | |
| Total (loss) income
based on ownership percentage | |
$ | (445,592 | ) | |
$ | 2,500,196 | |
| | |
| | | |
| | |
| Weighted average Ordinary Shares outstanding | |
| 7,837,163 | | |
| 20,125,000 | |
| Basic and diluted net (loss) income per
Ordinary Share | |
$ | (0.06 | ) | |
$ | 0.12 | |
| | |
For the
Three Months
Ended | |
| | |
June 30, 2025 | |
| Net income | |
$ | 245,414 | |
| Less: Remeasurement of Class A Ordinary Shares to redemption value | |
| (17,945,104 | ) |
| Net loss including accretion of Class A Ordinary Shares
to redemption value | |
$ | (17,699,690 | ) |
| | |
For the Three Months Ended | |
| | |
June 30, 2025 | |
| | |
Non-redeemable Class A and | | |
Redeemable shares | |
| | |
Class B | | |
Class A | |
| | |
Ordinary shares | | |
Ordinary shares | |
| Total number of Ordinary Shares | |
| 7,837,163 | | |
| 20,125,000 | |
| Ownership percentage | |
| 28 | % | |
| 72 | % |
| | |
| | | |
| | |
| Net income allocated by class | |
$ | 21,767 | | |
$ | 223,647 | |
| | |
| | | |
| | |
| Less: Remeasurement of Class A Ordinary Shares to redemption
value based on ownership percentage | |
| (5,029,608 | ) | |
| (12,915,496 | ) |
| Plus: Accretion applicable to remeasurement
of redeemable Class A Ordinary Shares to redemption value | |
| — | | |
| 17,945,104 | |
| Total (loss) income based on ownership percentage | |
$ | (5,007,841 | ) | |
$ | 5,253,255 | |
| | |
| | | |
| | |
| Weighted average Ordinary Shares outstanding | |
| 6,610,815 | | |
| 3,096,154 | |
| Basic and diluted net (loss) income per Ordinary Share | |
$ | (0.76 | ) | |
$ | 1.70 | |
| | |
For the
Period from February 10, 2025 (inception) through | |
| | |
June 30, 2025 | |
| Net income | |
$ | 183,628 | |
| Less: Remeasurement of Class A Ordinary Shares to redemption value | |
| (17,945,104 | ) |
| Net loss including accretion of Class A Ordinary Shares
to redemption value | |
$ | (17,761,476 | ) |
| | |
For the Period from February 10, 2025 (inception) through | |
| | |
June 30, 2025 | |
| | |
Non-redeemable Class A and | | |
Redeemable shares | |
| | |
Class B | | |
Class A | |
| | |
Ordinary shares | | |
Ordinary shares | |
| Total number of Ordinary Shares | |
| 7,837,163 | | |
| 20,125,000 | |
| Ownership percentage | |
| 28 | % | |
| 72 | % |
| | |
| | | |
| | |
| Net (loss) income allocated by class | |
$ | (40,020 | ) | |
$ | 223,648 | |
| | |
| | | |
| | |
| Less: Remeasurement of Class A Ordinary Shares to redemption
value based on ownership percentage | |
| (5,029,608 | ) | |
| (12,915,496 | ) |
| Plus: Accretion applicable to remeasurement
of redeemable Class A Ordinary Shares to redemption value | |
| — | | |
| 17,945,104 | |
| Total (loss) income
based on ownership percentage | |
$ | (5,069,628 | ) | |
$ | 5,253,256 | |
| | |
| | | |
| | |
| Weighted average Ordinary Shares outstanding | |
| 6,415,464 | | |
| 1,998,227 | |
| Basic and diluted net (loss) income per
Ordinary Share | |
$ | (0.79 | ) | |
$ | 2.63 | |
|
The
following table presents a reconciliation of the numerator and denominator used to compute basic and diluted net income (loss) per Ordinary
Share for each class of Ordinary Shares for the period from February 10, 2025 (inception) through December 31, 2025:
| | |
For the Period from February 10, 2025 (inception) through | |
| | |
December 31, 2025 | |
| Net income | |
$ | 2,531,400 | |
| Less: Remeasurement of Class A Ordinary Shares to redemption value | |
| (22,016,067 | ) |
| Net loss including accretion of Class A Ordinary Shares
to redemption value | |
$ | (19,484,667 | ) |
| | |
For the Period from February 10, 2025 (inception) through | |
| | |
December 31, 2025 | |
| | |
Non-redeemable Class A and | | |
Redeemable | |
| | |
Class B | | |
Class A | |
| | |
Ordinary
Shares | | |
Ordinary
Shares | |
| Total number of Ordinary Shares | |
| 7,837,163 | | |
| 20,125,000 | |
| Ownership percentage | |
| 28 | % | |
| 72 | % |
| | |
| | | |
| | |
| Net income allocated by class | |
$ | 618,008 | | |
$ | 1,913,392 | |
| | |
| | | |
| | |
| Less: Remeasurement of Class A Ordinary Shares to redemption
value based on ownership percentage | |
| (6,170,606 | ) | |
| (15,845,461 | ) |
| Plus: Accretion applicable to remeasurement
of redeemable Class A Ordinary Shares to redemption value | |
| — | | |
| 22,016,067 | |
| Total (loss) income
based on ownership percentage | |
$ | (5,552,599 | ) | |
$ | 8,083,999 | |
| | |
| | | |
| | |
| Weighted average Ordinary Shares outstanding | |
| 7,220,364 | | |
| 12,260,769 | |
| Basic and diluted net income (loss) per
share | |
$ | (0.77 | ) | |
$ | 0.66 | |
|
| Schedule of Class A Ordinary Shares Subject to Possible Redemption Reflected in the Balance Sheet are Reconciled |
As of June 30, 2026, the Class A Ordinary Shares subject to possible redemption
reflected in the accompanying condensed balance sheets are reconciled in the following table:
| Gross proceeds from Initial Public Offering | |
$ | 201,250,000 | |
| Less: | |
| | |
| Proceeds allocated to Public Rights | |
| (4,361,306 | ) |
| Offering costs allocated to Class A Ordinary Shares subject
to possible redemption | |
| (13,262,661 | ) |
| Plus: | |
| | |
| Accretion of Class A Ordinary Shares subject
to possible redemption | |
| 22,016,067 | |
| Class A Ordinary Shares subject to possible
redemption at December 31, 2025 | |
| 205,642,100 | |
| Plus: | |
| | |
| Accretion of Class A Ordinary Shares subject
to possible redemption | |
| 3,644,428 | |
| Class A Ordinary
Shares subject to possible redemption at June 30, 2026 | |
$ | 209,286,528 | |
|
As of December 31, 2025, the Class A Ordinary Shares subject to possible redemption reflected
in the accompanying balance sheets are reconciled in the following table:
| Gross proceeds from Initial Public Offering | |
$ | 201,250,000 | |
| Less: | |
| | |
| Proceeds allocated to Public Rights | |
| (4,361,306 | ) |
| Offering costs allocated to Class A Ordinary Shares subject
to possible redemption | |
| (13,262,661 | ) |
| Plus: | |
| | |
| Accretion of Class A Ordinary Shares subject
to possible redemption | |
| 22,016,067 | |
| Class A Ordinary
Shares subject to possible redemption at December 31, 2025 | |
$ | 205,642,100 | |
|