| Schedule of Reflects Calculation of Earnings per Share to be Allocated to Shares |
The following table reflects the calculation of earnings per share to be allocated to the shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Period from |
|
|
|
|
|
For the Period from |
|
|
Three |
|
|
July 22, 2025 |
|
|
Nine |
|
|
July 22, 2025 |
|
|
Months Ended |
|
|
(inception) to |
|
|
Months Ended |
|
|
(inception) to |
|
|
September 30, 2026 |
|
|
September 30, 2025 |
|
|
September 30, 2026 |
|
|
September 30, 2025 |
|
Net income/(loss) |
$ |
|
2,818,236 |
|
|
$ |
|
(38,180 |
) |
|
$ |
|
1,912,334 |
|
|
$ |
|
(38,180 |
) |
Accretion for Class A ordinary shares to redemption amount |
|
|
(3,022,188 |
) |
|
|
|
— |
|
|
|
|
(29,613,635 |
) |
|
|
|
— |
|
Allocation of net loss including accretion of temporary equity |
$ |
|
(203,952 |
) |
|
$ |
|
(38,180 |
) |
|
$ |
|
(27,701,301 |
) |
|
$ |
|
(38,180 |
) |
|
| Schedule of Basic and Diluted Net Income/(Loss) Per Ordinary Share |
The following table reflects the calculation of basic and diluted net income/(loss) per ordinary share (in dollars, except per-share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, 2026 |
|
|
For the Period from July 22, 2025 (inception) to September 30, 2025 |
|
|
|
Class A Redeemable |
|
|
Class A Non-redeemable |
Class B(1) |
|
|
Class A Redeemable |
|
|
Class A Non-redeemable |
Class B(1) |
|
Basic and diluted net loss per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted allocation of net loss including accretion of temporary equity |
|
$ |
|
(162,347 |
) |
|
$ |
|
(1,018 |
) |
|
$ |
|
(40,587 |
) |
|
$ |
|
- |
|
|
$ |
|
- |
|
|
$ |
|
(38,180 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted-average shares outstanding |
|
|
|
35,880,000 |
|
|
|
|
225,000 |
|
|
|
|
8,970,000 |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
7,800,000 |
|
Basic and diluted net loss per common share |
|
$ |
|
(0.00 |
) |
|
$ |
|
(0.00 |
) |
|
$ |
|
(0.00 |
) |
|
$ |
|
- |
|
|
$ |
|
- |
|
|
$ |
|
(0.00 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended September 30, 2026 |
|
|
For the Period from July 22, 2025 (inception) to September 30, 2025 |
|
|
|
Class A Redeemable |
|
|
Class A Non-redeemable |
Class B(1) |
|
|
Class A Redeemable |
|
|
Class A Non-redeemable |
Class B(1) |
|
Basic and diluted net loss per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted allocation of net loss including accretion of temporary equity |
|
$ |
|
(16,908,021 |
) |
|
$ |
|
(106,029 |
) |
|
$ |
|
(10,687,251 |
) |
|
$ |
|
- |
|
|
$ |
|
- |
|
|
$ |
|
(38,180 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted-average shares outstanding |
|
|
|
13,011,429 |
|
|
|
|
81,593 |
|
|
|
|
8,224,286 |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
7,800,000 |
|
Basic and diluted net loss per common share |
|
$ |
|
(1.30 |
) |
|
$ |
|
(1.30 |
) |
|
$ |
|
(1.30 |
) |
|
$ |
|
- |
|
|
$ |
|
- |
|
|
$ |
|
(0.00 |
) |
(1) On June 24, 2026, the Company consummated its Initial Public Offering and sold 35.88 million Units, which includes the full exercise of the underwriter's over-allotment option, hence the 1,170,000 Class B ordinary shares are no longer subject to forfeiture. However, the 1,170,000 Class B ordinary shares subject to forfeiture are excluded in the Periods ending September 30, 2025.
|