UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
(Mark
One)
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2025
or
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from __________________________ to__________________________
Commission
File Number: 001-42196
AA Mission Acquisition Corp. |
(Exact name of registrant as specified in its charter) |
Cayman Islands | | N/A |
(State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification No.) |
| | |
21 Waterway Avenue, STE 300 #9732 The Woodlands, TX | | 77380 |
(Address of principal executive offices) | | (Zip Code) |
832-336-8887 |
(Registrant’s telephone number, including area code) |
|
N/A |
(Former name, former address and former fiscal year, if changed since last report) |
Securities
registered pursuant to Section 12(b) of the Act:
Title of each class | | Trading Symbol(s) | | Name of each exchange on which registered |
Units, each consisting of one Class A ordinary share and one-half of one warrant | | AAM.U | | The New York Stock Exchange |
Class A ordinary shares, par value $0.0001 per share | | AAM | | The New York Stock Exchange |
Warrants, each whole warrant entitles the holder thereof to purchase one Class A ordinary share at a price of $11.50 per share, exercisable 30 days after the completion of our initial business combination and will expire five years after the completion of our initial business combination or earlier upon redemption or our liquidation | | AAM.W | | The New York Stock Exchange |
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. ☒ Yes ☐ No
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files). ☒ Yes ☐ No
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,”
“smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐ | Accelerated filer ☐ |
Non-accelerated filer ☒ | Smaller reporting company ☐ |
| Emerging growth company ☒ |
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
☐
Yes ☒ No
As of May 12, the registrant had a total of 43,974,000 shares of its
common stock, par value $0.0001 per share, issued and outstanding.
AA
MISSION ACQUISITION CORP.
INDEX
TO FORM 10-Q
CAUTIONARY
STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
Certain
statements in this Quarterly Report on Form 10-Q are “forward-looking statements” within the meaning of Section 21E of the Securities
Exchange Act of 1934, as amended, and are subject to the safe harbor created thereby. All statements contained in this Quarterly Report
on Form 10-Q other than statements of historical facts, including statements regarding our future results of operations and financial
position, our business strategy and plans and our objectives for future operations, are forward-looking statements. The words “believe,”
“may,” “will,” “estimate,” “continue,” “anticipate,” “intend,”
“expect” and similar expressions are intended to identify forward-looking statements. We have based these forward-looking
statements largely on our current expectations and projections about future events and financial trends that we believe may affect our
financial condition, results of operations, business strategy, short-term and long-term business operations and objectives, and financial
needs. These forward-looking statements are subject to a number of risks, uncertainties and assumptions, including those described in
“Risk Factors” of our Prospectus dated July 31, 2024 and in any subsequent filing we make with the SEC, as well as in any
documents incorporated by reference that describe risks and factors that could cause results to differ materially from those projected
in these forward-looking statements.
Moreover,
we operate in a very competitive and rapidly changing environment. New risks emerge from time to time. It is not possible for our management
to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of
factors, may cause actual results to differ materially from those contained in any forward-looking statements we may make. In light of
these risks, uncertainties and assumptions, the future events and trends discussed in this Quarterly Report on Form 10-Q may not occur
and actual results could differ materially and adversely from those anticipated or implied in the forward-looking statements.
Although
we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels
of activity, performance, achievements or events and circumstances reflected in the forward-looking statements will occur. We are under
no duty to update any of these forward-looking statements after completion of this Quarterly Report on Form 10-Q to conform these statements
to actual results or revised expectations.
PART
I — FINANCIAL INFORMATION
Item
1. Condensed Financial Statements.
AA
MIssion Acquisition Corp.
INDEX
TO CONDENSED FINANCIAL STATEMENTS
|
|
Page |
Financial
Statements: |
|
|
Condensed
Balance Sheets as of March 31, 2025 (Unaudited) and December 31, 2024 |
|
F-2 |
Condensed
Statements of Operations for the Three Months Ended March 31, 2025 and For the Period from February 9, 2024 (Inception) Through March
31, 2024 (Unaudited) |
|
F-3 |
Condensed
Statements of Changes in Shareholders’ Equity (Deficit) for the Three months ended March 31, 2025 and For the Period from
February 9, 2024 (Inception) Through March 31, 2024 (Unaudited) |
|
F-4 |
Condensed
Statements of Cash Flows for the three months ended March 31, 2025 and For the Period from February 9, 2024 (Inception) Through March
31, 2024 (Unaudited) |
|
F-6 |
Notes
to Condensed Financial Statements (Unaudited) |
|
F-7 |
AA MISSION ACQUISITION CORP.
CONDENSED BALANCE SHEETS
| |
March 31, 2025 (Unaudited) | | |
December 31, 2024 | |
Assets | |
| | |
| |
Current assets: | |
| | |
| |
Cash | |
$ | 57,904 | | |
$ | 417,897 | |
Prepaid expenses | |
| 43,762 | | |
| 45,373 | |
Prepaid insurance | |
| 194,136 | | |
| 230,535 | |
Bank interest receivable | |
| 548 | | |
| 1,527 | |
Total current assets | |
| 296,350 | | |
| 695,332 | |
Investments held in Trust Account | |
| 357,039,216 | | |
| 353,339,173 | |
Total Assets | |
$ | 357,335,566 | | |
$ | 354,034,505 | |
| |
| | | |
| | |
Liabilities, Class A Ordinary Shares Subject to Possible Redemptions and Shareholders’ Deficit | |
| | | |
| | |
Current liabilities: | |
| | | |
| | |
Accounts payable and accrued expenses | |
$ | 73,917 | | |
$ | 159,187 | |
Due to related party | |
| 514,874 | | |
| 514,874 | |
Total current liabilities | |
| 588,791 | | |
| 674,061 | |
Deferred underwriting commissions | |
| 8,625,000 | | |
| 8,625,000 | |
Total liabilities | |
| 9,213,791 | | |
| 9,299,061 | |
| |
| | | |
| | |
Commitments and Contingencies (Note 6) | |
| | | |
| | |
Class A ordinary shares, $0.0001 par value; 34,500,000 shares subject to possible redemption at $10.35 and $10.24 per share as on March 31, 2025 and December 31, 2024 | |
| 357,039,216 | | |
| 353,339,173 | |
| |
| | | |
| | |
Shareholders’ Deficit | |
| | | |
| | |
Preference shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding as on March 31, 2025 and December 31, 2024 | |
| - | | |
| - | |
Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized; 849,000 shares issued and outstanding as on March 31, 2025 and December 31, 2024 (excluding 34,500,000 shares subject to possible redemption) | |
| 85 | | |
| 85 | |
Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized; 8,625,000 shares issued and outstanding as on March 31, 2025 and December 31, 2024 | |
| 863 | | |
| 863 | |
Additional paid-in capital | |
| - | | |
| - | |
Accumulated deficit | |
| (8,918,389 | ) | |
| (8,604,677 | ) |
Total Shareholders’ Deficit | |
| (8,917,441 | ) | |
| (8,603,729 | ) |
Total Liabilities, Commitments and Contingences, Class A Ordinary Shares Subject to Possible Redemption and Shareholders’ Deficit | |
$ | 357,335,566 | | |
$ | 354,034,505 | |
The accompanying notes are an integral part of
these condensed financial statements.
AA MISSION ACQUISITION CORP.
CONDENSED STATEMENTS OF OPERATIONS
(Unaudited)
| |
Three Months
Ended March 31,
2025 | | |
For the Period
from February 9,
2024 (Inception)
Through March 31,
2024 | |
General and administrative expenses | |
$ |
316,210 | | |
$ |
6,650 | |
Loss from operations | |
| (316,210 | ) | |
| (6,650 | ) |
| |
| | | |
| | |
Other income | |
| | | |
| | |
Dividends earned on marketable securities held in trust account | |
| 3,700,043 | | |
| - | |
Interest from the bank account | |
| 2,498 | | |
| - | |
Net income (loss) | |
$ | 3,386,331 | | |
$ | (6,650 | ) |
| |
| | | |
| | |
Basic and diluted weighted average ordinary shares outstanding, redeemable ordinary shares | |
| 34,500,000 | | |
| | |
Basic and diluted net income per share, redeemable ordinary shares | |
$ | 0.10 | | |
$ | | |
Basic and diluted weighted average ordinary shares outstanding, non-redeemable ordinary shares | |
| 9,474,000 | | |
| 7,500,000 | |
Basic and diluted net loss per share, non-redeemable ordinary shares | |
$ | (0.01 | ) | |
$ | (0.00 | ) |
The accompanying notes are an integral part of
these condensed financial statements.
AA MISSION ACQUISITION CORP.
CONDENSED STATEMENTS OF CHANGES IN
SHAREHOLDERS’ EQUITY (DEFICIT) (Unaudited)
| |
Ordinary Shares | | |
Additional | | |
| | |
Total | |
| |
Class A | | |
Class B | | |
Paid-in | | |
Accumulated | | |
Shareholders’ | |
| |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Capital | | |
Deficit | | |
Equity/(Deficit) | |
Balance - December 31, 2024 | |
| 849,000 | | |
$ | 85 | | |
| 8,625,000 | | |
$ | 863 | | |
$ | - | | |
$ | (8,604,677 | ) | |
$ | (8,603,729 | ) |
Subsequent measurement of Ordinary Shares subject to possible redemption (Dividends earned on trust account) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (3,700,043 | ) | |
| (3,700,043 | ) |
Net Income | |
| - | | |
| - | | |
| - | | |
| - | | |
| | | |
| 3,386,331 | | |
| 3,386,331 | |
Balance - March 31, 2025 | |
| 849,000 | | |
$ | 85 | | |
| 8,625,000 | | |
$ | 863 | | |
$ | - | | |
$ | (8,918,389 | ) | |
$ | (8,917,441 | ) |
The accompanying notes are an integral part of
these condensed financial statements.
| |
Ordinary Shares | | |
Additional | | |
| | |
Total | |
| |
Class A | | |
Class B | | |
Paid-in | | |
Accumulated | | |
Shareholders’ | |
| |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Capital | | |
Deficit | | |
Equity/(Deficit) | |
Balance - February 09, 2024 (inception) | |
| - | | |
$ | - | | |
| - | | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | - | |
Founder shares issued to initial shareholder’s(1) | |
| - | | |
| - | | |
| 8,625,000 | | |
| 863 | | |
| 24,137 | | |
| - | | |
| 25,000 | |
Net Loss | |
| - | | |
| - | | |
| - | | |
| - | | |
| | | |
| (6,650 | ) | |
| (6,650 | ) |
Balance - March 31, 2024 | |
| - | | |
$ | - | | |
| 8,625,000 | | |
$ | 863 | | |
$ | 24,137 | | |
$ | (6,650 | ) | |
$ | 18,350 | |
The accompanying notes are an integral part of
these condensed financial statements.
AA MISSION ACQUISITION CORP.
CONDENSED STATEMENTS OF CASH FLOWS
(Unaudited)
| |
Three Months Ended March 31, 2025 | | |
For the period from February 9, 2024 (Inception) through March 31, 2024 | |
Cash Flows from Operating Activities: | |
| | |
| |
Net income (loss) | |
$ | 3,386,331 | | |
$ | (6,650 | ) |
Adjustments to reconcile net income to net cash used in operating activities: | |
| | | |
| | |
Income earned on investment held in Trust Account | |
| (3,700,043 | ) | |
| - | |
Changes in operating assets and liabilities: | |
| | | |
| | |
Bank interest receivable | |
| 979 | | |
| - | |
Prepaid expenses | |
| 38,010 | | |
| 6,650 | |
Accounts payable and accrued expenses | |
| (85,270 | ) | |
| - | |
Net cash used in operating activities | |
| (359,993 | ) | |
| - | |
| |
| | | |
| | |
Net decrease in cash | |
| (359,993 | ) | |
| - | |
| |
| | | |
| | |
Cash - beginning of the period | |
| 417,897 | | |
| - | |
Cash - ending of the period | |
$ | 57,904 | | |
$ | - | |
| |
| | | |
| | |
Supplemental disclosure of noncash investing and financing activities: | |
| | | |
| | |
Subsequent measurement of ordinary shares subject to possible redemption (Dividends income earned on Trust Account) | |
$ | 3,700,043 | | |
$ | - | |
Offering costs included in accrued expenses | |
$ | - | | |
$ | 147,787 | |
Offering costs paid by related party | |
$ | - | | |
$ | 60,000 | |
Offering costs paid by Sponsor in exchange for issuance of ordinary | |
$ | - | | |
$ | 25,000 | |
Prepaid expenses paid by related party | |
$ | - | | |
$ | 42,150 | |
Audit fee paid by related party | |
$ | - | | |
$ | 2,850 | |
The accompanying notes are an integral part of
these condensed financial statements.
AA MISSION ACQUISITION CORP.
NOTES TO CONDENSED FINANCIAL STATEMENTS
NOTE 1: ORGANIZATION AND BUSINESS OPERATIONS
AA Mission Acquisition Corp.
(the “Company”) is a blank check company incorporated in the Cayman Islands on February 9, 2024. The Company was formed
for the purpose of effecting a merger, shares exchange, asset acquisition, shares purchase, reorganization, or other similar business
combination with one or more businesses (the “Business Combination”).
The Company is not limited
to a particular industry or sector for purposes of consummating a Business Combination. The Company is an early stage and emerging growth
company and, as such, the Company is subject to all of the risks associated with early stage and emerging growth companies.
As of March 31, 2025, the
Company had not commenced any operations. All activity through March 31, 2025, relates to the Company’s formation and the initial
public offering (the “IPO”), which is described below. The Company will not generate any operating revenues until after the
completion of a Business Combination, at the earliest. The Company will generate non-operating income in the form of interest income from
the proceeds derived from the IPO. The Company has selected December 31 as its fiscal year end.
Financing
The Company’s founder
and sponsor is AA Mission Acquisition Sponsor Holdco LLC (the “Sponsor”). The registration statement for the Company’s
IPO was declared effective on July 31, 2024. On August 2, 2024, the Company consummated the IPO of 30,000,000 units (the “Units”
and, with respect to the shares of Class A ordinary shares included in the Units being offered, the “Public Shares”), at $10.00
per Unit, generating gross proceeds of $300,000,000.
Simultaneously with the consummation
of the IPO and the sale of the Units, the Company consummated the private placement (“Private Placement”) of 759,000 units
(the “Initial Private Placement Units”) to the Sponsor, at a price of $10.00 per Private Placement Unit, generating total
proceeds of $7,590,000.
Transaction costs amounted
to $14,634,758, consisting of $5,175,000 of cash underwriting fee, $8,625,000 of deferred underwriting fee and $834,758 of other offering
costs. These costs were charged to additional paid-in capital or accumulated deficit to the extent
additional paid-in capital is fully depleted upon completion of the IPO.
On
September 4, 2024, the underwriters exercised their over-allotment option in full to purchase an additional 4,500,000 Units.
As a result, the Company sold an additional 4,500,000 Units at $10.00 per Unit, generating gross proceeds of $45,000,000.
Simultaneously with the closing of the full exercise of the over-allotment option, we completed the private sale of an aggregate of 90,000
Private Placement Units, at a purchase price of $10.00 per Private Placement Unit, generating gross proceeds of $900,000.
Business Combination
The Company will have until
18 months from the closing of the IPO (or up to 24 months from the closing of the IPO if the Company extends the period of time to consummate
a Business Combination by the full amount of time), or August 2, 2026, (the “Combination Period”). However, if the Company
has not completed a Business Combination within the Combination Period, the Company will (i) cease all operations except for the purpose
of winding up, (ii) as promptly as reasonably possible but not more than ten business days thereafter, redeem the public shares, at a
per-share price, payable in cash, equal to the aggregate amount then on deposit in the trust account, including interest (less up to $100,000
of interest to pay dissolution expenses (which interest shall be net of taxes payable) divided by the number of then outstanding public
shares, which redemption will completely extinguish public shareholders’ rights as shareholders (including the right to receive
further liquidation distributions, if any), subject to applicable law, and (iii) as promptly as reasonably possible following such redemption,
subject to the approval of its remaining shareholders and its Board of Directors, liquidate and dissolve, subject in each case to its
obligations under Cayman Islands law to provide for claims of creditors and the requirements of other applicable law. There will be no
redemption rights or liquidating distributions with respect to its public rights or private placement rights, which will expire worthless
if the Company fails to complete its initial Business Combination within the 18-month time period, and the Company may extend the period
of time to consummate a Business Combination up to two times, each by an additional three months (or up to 24 months from the closing
of the IPO if the Company extends the period of time to consummate a Business Combination by the full amount of time).
Going Concern Consideration
As of March 31, 2025, the
Company had cash of $57,904 and a working capital deficit of $292,441. The Company has incurred and expects to continue to incur significant
professional costs to remain as a publicly traded company and to incur significant transaction costs in pursuit of the consummation of
a Business Combination. If the Company is unable to complete a Business Combination within the Combination Period, the Company’s
board of directors would proceed to commence a voluntary liquidation and thereby a formal dissolution of the Company. There is no assurance
that the Company’s plans to consummate a Business Combination will be successful within the Combination Period.
In connection with the Company’s
assessment of going concern considerations in accordance with Financial Accounting Standard Board’s Accounting Standards Update
(“ASU”) 2014-15, “Disclosures of Uncertainties about an Entity’s Ability to Continue as a Going Concern,”
management has determined that these conditions raise substantial doubt about the Company’s ability to continue as a going concern.
The financial statement does not include any adjustments that might result from the outcome of this uncertainty.
NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying condensed financial statements are presented in conformity
with accounting principles generally accepted in the United States of America (“GAAP”) and pursuant to the rules and
regulations of the SEC.
Certain information or footnote disclosures normally included in condensed
financial statements prepared in accordance with GAAP have been condensed or omitted, pursuant to the rules and regulations of the SEC
for interim financial reporting. As such, the information included in these financial statements should be read in conjunction with the
Company’s latest audited financial statements included in its Annual Report on Form 10-K for the year ended December 31, 2024, as
filed with the SEC on March 11, 2025. In the opinion of the Company’s management, these condensed financial statements include all
adjustments, which are only of a normal and recurring nature, necessary for a fair statement of the Company’s financial position
as of March 31, 2025, and the Company’s results of operations and cash flows for the periods presented. The results of operations
included in the financial statements are not necessarily indicative of the results to be expected for the full year ending December 31,
2025.
Emerging Growth Company
The Company is an “emerging
growth company,” as defined in Section 2(a) of the Securities Act of 1933, as amended, (the “Securities
Act”), as modified by the Jumpstart Our Business Startups Act of 2012, (the “JOBS Act”), and it may take advantage
of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth companies
including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act,
reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and exemptions from the
requirements of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden parachute payments
not previously approved.
Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised
financial accounting standards until private companies (that is, those that have not had a Securities Act registration statement
declared effective or do not have a class of securities registered under the Exchange Act) are required to comply with the new
or revised financial accounting standards. The JOBS Act provides that a company can elect to opt out of the extended transition
period and comply with the requirements that apply to non-emerging growth companies but any such an election to opt out is
irrevocable. The Company has elected not to opt out of such extended transition period which means that when a standard is issued or
revised and it has different application dates for public or private companies, the Company, as an emerging growth company, can
adopt the new or revised standard at the time private companies adopt the new or revised standard. This may make comparison of the
Company’s condensed financial statements with another public company which is neither an emerging growth company nor an
emerging growth company which has opted out of using the extended transition period difficult or impossible because of the potential
differences in accounting standards used.
Use of Estimates
The preparation of condensed financial statements in conformity with
GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and the reported amounts of expenses during the reporting period.
Making estimates requires
management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation
or set of circumstances that existed at the date of the financial statements, which management considered in formulating its estimate,
could change in the near term due to one or more future confirming events. Accordingly, the actual results could differ significantly
from those estimates.
Cash and Cash Equivalents
The Company considers all
short-term investments with an original maturity of three months or less when purchased to be cash equivalents. The Company had a
cash balance of $57,904 and $417,897 as of March 31, 2025 and December 31, 2024, respectively. The Company had no cash equivalents as
of March 31, 2025 and December 31, 2024.
Investments Held in Trust Account
The Company’s portfolio of investments held
in the Trust Account is comprised of investments only in U.S. government securities with a maturity of 185 days or less or in money market
funds meeting certain conditions under Rule 2a-7 under the Investment Company Act which invest only in direct U.S. government treasury
obligations. The Company’s investments held in the Trust Account are classified as trading securities. Trading securities are presented
on the balance sheet at fair value at the end of each reporting period. Gains and losses resulting from the change in fair value of investments
held in Trust Account are included in dividends earned on marketable securities held in Trust Account in the accompanying statements of
operations. The estimated fair value of investments held in the Trust Account is determined using available market information. As of
March 31, 2025 and December 31, 2024, the Trust Account had balance of $357,039,216 and $353,339,173, respectively. The dividends earned
from the Trust Account totaled $3,700,043 for the three months ended March 31, 2025, which were fully reinvested into the Trust Account
as earned and unrealized gain on investments and therefore presented as an adjustment to the operating activities in the Statements of
Cash Flows.
Concentration of Credit Risk
Financial instruments that
potentially subject the Company to concentrations of credit risk consist of a cash account in a financial institution, which, at times,
may exceed the Federal Deposit Insurance Corporation coverage limit of $250,000. Any loss incurred or a lack of access to such funds could
have a significant adverse impact on the Company’s financial condition, results of operations, and cash flows.
Offering Costs
Offering costs consist of
legal, accounting, and other costs (including underwriting discounts and commissions) incurred through the balance sheet date that are
directly related to the IPO and that were charged to shareholders’ equity upon the completion of the IPO on August 2, 2024.
Warrant Instruments
The Company accounted for
the Public and Private Warrants to be issued in connection with the IPO and the Private Placement in accordance with the guidance contained
in FASB ASC Topic 815, “Derivatives and Hedging”. Accordingly, the Company evaluated and classified the warrant instrument
under equity treatment at their assigned value.
Net Loss Per Ordinary Share
The Company complies with
accounting and disclosure requirements of FASB ASC 260, Earnings Per Share. The statements of operations include a presentation of income
(loss) per redeemable share and income (loss) per non-redeemable share following the two-class method of income per share. In order to
determine the net income (loss) attributable to both the redeemable shares and non-redeemable shares, the Company first considered the
undistributed income (loss) allocable to both the redeemable shares and non-redeemable shares and the undistributed income (loss) is calculated
using the total net loss less any dividends paid. The Company then allocated the undistributed income (loss) ratably based on the weighted
average number of shares outstanding between the redeemable and non-redeemable shares. Any remeasurement of the accretion to redemption
value of the common shares subject to possible redemption was considered to be dividends paid to the public shareholders. As of March
31, 2025, the Company did not have any dilutive securities and other contracts that could, potentially, be exercised or converted into
ordinary shares and then share in the earnings of the Company. As a result, diluted income (loss) per share is the same as basic income
(loss) per share for the period presented.
The net income (loss) per
share presented in the statements of operations is based on the following:
| |
For the Three
Months Ended March 31,
2025 | | |
For the Period
from February 9,
2024 (Inception)
Through March 31,
2024 | |
Net income (loss) | |
$ | 3,386,331 | | |
$ | (6,650 | ) |
Interest earned on investment held in Trust Account | |
| (3,700,043 | ) | |
| - | |
Net loss including accretion of common stock to redemption value | |
$ | (313,712 | ) | |
$ | (6,650 | ) |
| |
Three Months Ended March 31,
2025 | | |
For the Period from
February 9, 2024 (Inception)
Through March 31, 2024 | |
| |
Redeemable | | |
Non-Redeemable | | |
Redeemable | | |
Non-Redeemable | |
Particulars | |
Shares | | |
Shares | | |
Shares | | |
Shares | |
Basic and diluted net income/(loss) per share: | |
| | |
| | |
| | |
| |
Weighted-average shares outstanding | |
| 34,500,000 | | |
| 9,474,000 | | |
| - | | |
| 7,500,000 | |
Ownership percentage | |
| 78 | % | |
| 22 | % | |
| 0 | % | |
| 100 | % |
Numerators: | |
| | | |
| | | |
| | | |
| | |
Allocation of net loss including accretion of temporary equity | |
| (246,124 | ) | |
| (67,588 | ) | |
| | | |
| (6,650 | ) |
Income earned on Trust Account | |
| 3,700,043 | | |
| - | | |
| - | | |
| - | |
Allocation of net income/(loss) | |
| 3,453,919 | | |
| (67,588 | ) | |
| - | | |
| (6,650 | ) |
| |
| | | |
| | | |
| | | |
| | |
Denominators: | |
| | | |
| | | |
| | | |
| | |
Weighted-average shares outstanding | |
| 34,500,000 | | |
| 9,474,000 | | |
| - | | |
| 7,500,000 | |
Basic and diluted net income/(loss) per share | |
| 0.10 | | |
| (0.01 | ) | |
| | | |
| (0.00 | ) |
Related Parties
Parties, which can be a corporation
or individual, are considered to be related if the Company has the ability, directly or indirectly, to control the other party or exercise
significant influence over the other party in making financial and operational decisions. Companies are also considered to be related
if they are subject to common control or common significant influence.
Fair Value of Financial Instruments
The fair value of the Company’s
assets and liabilities, which qualify as financial instruments under FASB ASC 820, “Fair Value Measurements and Disclosures,”
approximates the carrying amounts represented in the accompanying balance sheet, primarily due to their short-term nature.
The Company applies ASC 820,
which establishes a framework for measuring fair value and clarifies the definition of fair value within that framework. ASC 820 defines
fair value as an exit price, which is the price that would be received for an asset or paid to transfer a liability in the Company’s
principal or most advantageous market in an orderly transaction between market participants on the measurement date. The fair value hierarchy
established in ASC 820 generally requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs
when measuring fair value. Observable inputs reflect the assumptions that market participants would use in pricing the asset or liability
and are developed based on market data obtained from sources independent of the reporting entity. Unobservable inputs reflect the entity’s
own assumptions based on market data and the entity’s judgments about the assumptions that market participants would use in pricing
the asset or liability and are to be developed based on the best information available in the circumstances.
| ● | Level 1—Assets and liabilities with unadjusted,
quoted prices listed on active market exchanges. Inputs to the fair value measurement are observable inputs, such as quoted prices in
active markets for identical assets or liabilities. |
| ● | Level 2—Inputs to the fair value measurement
are determined using prices for recently traded assets and liabilities with similar underlying terms, as well as direct or indirect observable
inputs, such as interest rates and yield curves that are observable at commonly quoted intervals. |
| ● | Level 3—Inputs to the fair value measurement
are unobservable inputs, such as estimates, assumptions, and valuation techniques when little or no market data exists for the assets
or liabilities. |
Income Taxes
The Company follows the asset
and liability method of accounting for income taxes under ASC 740, “Income Taxes.” Deferred tax assets and liabilities
are recognized for the estimated future tax consequences attributable to differences between the financial statements carrying amounts
of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax
rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.
The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that is included in the
enactment date. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.
ASC 740 prescribes a
recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax positions taken or expected
to be taken in a tax return. For those benefits to be recognized, a tax position must be more likely than not to be sustained upon examination
by taxing authorities. The Company recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense.
There were no unrecognized tax benefits and no amounts accrued for interest and penalties as of March 31, 2025 and December 31, 2024.
The Company is currently not aware of any issues under review that could result in significant payments, accruals, or material deviation
from its position.
There is currently no taxation imposed on income by the Government
of the Cayman Islands. In accordance with Cayman income tax regulations, income taxes are not levied on the Company. Consequently, income
taxes are not reflected in the Company’s condensed financial statements.
Ordinary Shares Subject to Possible Redemption
The Company accounts for
its ordinary shares subject to possible redemption in accordance with the guidance in Accounting Standards Codification (“ASC”)
Topic 480 “Distinguishing Liabilities from Equity.” Ordinary shares subject to mandatory redemption (if any) is classified
as a liability instrument and is measured at fair value. Conditionally redeemable ordinary shares (including ordinary shares that features
redemption rights that are either within the control of the holder or subject to redemption upon the occurrence of uncertain events not
solely within the Company’s control) is classified as temporary equity. At all other times, ordinary shares are classified as shareholders’
equity. The Company’s ordinary shares features certain redemption rights that are considered to be outside of the Company’s
control and subject to occurrence of uncertain future events. Accordingly, ordinary shares subject to possible redemption are presented
at redemption value as temporary equity, outside of the shareholders’ equity section of the Company’s balance sheet. The Company
recognizes changes in redemption value immediately as they occur and adjusts the carrying value of redeemable ordinary shares to equal
the redemption value at the end of each reporting period. Increases or decreases in the carrying amount of redeemable ordinary shares
are affected by charges against additional paid in capital and accumulated deficit.
As of March 31, 2025, the
ordinary shares subject to possible redemption reflected in the balance sheet are reconciled in the following table:
Public offering proceeds | |
$ | 300,000,000 | |
Less: | |
| | |
Proceeds allocated to Public Warrants | |
| (21,300,000 | ) |
Allocation of offering costs related to redeemable shares | |
| (11,700,113 | ) |
Plus: | |
| | |
Accretion of carrying value to redemption value | |
| 34,500,113 | |
Ordinary shares subject to possible redemption | |
$ | 301,500,000 | |
| |
| | |
Over-allotment | |
| | |
Plus: | |
| | |
Over-allotment proceeds | |
| 45,000,000 | |
Less: | |
| | |
Proceeds allocated to Public Warrants | |
| (3,195,000 | ) |
Allocation of offering costs related to redeemable shares | |
| (1,641,060 | ) |
Plus: | |
| | |
Accretion of carrying value to redemption value | |
| 5,061,060 | |
Subsequent measurement of ordinary shares subject to possible redemption (income earned on trust account) | |
| 6,614,173 | |
Ordinary shares subject to possible redemption, December 31, 2024 | |
$ | 353,339,173 | |
Plus: | |
| | |
Subsequent measurement of ordinary shares subject to possible redemption (income earned on trust account) | |
| 3,700,043 | |
Ordinary shares subject to possible redemption, March 31, 2025 | |
$ | 357,039,216 | |
Recent Accounting Standards
In November 2023, the FASB
issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. The amendments in this ASU require
disclosures, on an annual and interim basis, of significant segment expenses that are regularly provided to the chief operating officer
decision maker (“CODM”), as well as the aggregate amount of other segment items included in the reported measure of segment
profit or loss. The ASU requires that a public entity disclose the title and position of the CODM and an explanation of how the CODM uses
the reported measure(s) of segment profit or loss in assessing segment performance and deciding how to allocate resources. Public entities
will be required to provide all annual disclosures currently required by Topic 280 in interim periods, and entities with a single reportable
segment are required to provide all the disclosures required by the amendments in this ASU and existing segment disclosures in Topic 280.
This ASU is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December
15, 2024, with early adoption permitted.
Management does not believe that any recently issued, but not yet effective,
accounting standards, if currently adopted, would have a material effect on the Company’s condensed financial statements.
NOTE 3: INITIAL PUBLIC OFFERING
Pursuant to the IPO, the
Company sold 30,000,000 Units at a purchase price of $10.00 per Unit. Each Unit consists of one Class A ordinary share and one-half of
one redeemable warrant (“Public Warrant”). These shares will be available for redemption upon the completion of the Business
Combination, by public shareholders, at an anticipated price of $10.05 per share. Each whole warrant entitles the holder thereof to purchase
one Class A ordinary share at a price of $11.50 per share. No fractional warrants were issued upon separation of the Units and only whole
warrants are trading. The Company also granted the underwriters a 45-day option to purchase up to 4,500,000 additional units to cover
over-allotments. which was fully exercised on September 4, 2024. See Note 1 for further details.
NOTE 4: PRIVATE PLACEMENT
Simultaneously with the consummation
of the IPO and the sale of the Units, the Company consummated the sale of 759,000 units Private Placement Units. On September 4, 2024,
the underwriters exercised the over-allotment option in full and as a result, the Company consummated the sale of additional 90,000 Private
Placement Units. See Note 1 for more details.
Each Private Placement Unit
entitles the holder thereof to one Class A ordinary share and one-half of one redeemable warrant (“Private Placement Warrants”)
to purchase one Class A ordinary share at $11.50 per share. The proceeds from the sale of the Private Placement Units were added to the
net proceeds from the IPO held in the Trust Account. If the Company does not complete a Business Combination within the Combination Period,
the proceeds from the sale of the Private Placement Units held in the Trust Account will be used to fund the redemption of the Public
Shares (subject to the requirements of applicable law).
The Private Placement Units
(including the underlying securities) will not be redeemable, transferable, assignable or salable by the Sponsor until 30 days after the
completion of its initial Business Combination, subject to certain exceptions.
NOTE 5: RELATED PARTY TRANSACTIONS
Founder Shares
On March 19, 2024, the
Sponsors received 8,625,000 of the Company’s Class B ordinary shares (“Founder Shares”) in exchange for $25,000 paid
for deferred offering costs borne by the Sponsors. Up to 1,125,000 of such Founder Shares were subject to forfeiture to the extent that
the underwriters’ over-allotment was not exercised in full. On September 4, 2024, the underwriters exercised the over-allotment
option in full.
The Sponsors have agreed,
subject to limited exceptions, not to transfer, assign or sell any of the Founder Shares until the earlier to occur of: (i) one year following
the consummation of our initial Business Combination and (ii) the date on which the Company completes a liquidation, merger, share exchange,
reorganization or other similar transaction after an initial Business Combination that results in all of our shareholders having the right
to exchange their ordinary shares for cash, securities or other property.
Private Placement
The Company consummated the
sale of 759,000 Private Placement Units at a price of $10.00 per Private Placement Unit in a private placement to the Sponsor,
generating gross proceeds of $7,590,000 to the Company. On September 4, 2024, with the closing of the full exercise of the over-allotment
option, we completed the private sale of an aggregate of additional 90,000 Private Placement Units, at a purchase price of $10.00 per
Private Placement Unit, generating gross proceeds of $900,000.
Promissory Note — Related
Party
The Sponsor issued an unsecured
promissory note to the Company (the “Promissory Note”), pursuant to which the Company may borrow up to an aggregate principal
amount of $300,000. The Promissory Note is non-interest bearing and payable on the earlier of (i) December 31, 2024, or (ii) the consummation
of the IPO. No amounts were drawn down under the Promissory Note, and the Promissory Note expired on December 31, 2024.
Due to Related Party
The Sponsor paid certain
formation, operating or deferred offering costs on behalf of the Company. These amounts are due on demand and non-interest bearing. During
the period from February 9, 2024 (inception) to March 31, 2025, the Sponsor paid $539,874 on behalf of the Company, of which $25,000 was
paid in exchange for the issuance of Founder Shares. As of March 31, 2025 and December 31, 2024, the amount due to the related party was
$514,874.
Administrative Services Agreement
The Company entered into an agreement, commencing on the effective
date of the IPO through the earlier of the Company’s consummation of a Business Combination and its liquidation, to pay an affiliate
of the Sponsor a total of up to $10,000 per month for office space and administrative and support services. During the three months ended
March 31, 2025, Company incurred an administration fee of $30,000 of which $10,000 were recorded under accrued expenses as unpaid as of
March 31, 2025. No administration fee was booked during the period from February 9, 2024 (inception) through March 31, 2024.
Working Capital Loans
In addition, in order to
finance transaction costs in connection with a Business Combination, the Sponsor or an affiliate of the Sponsor or certain of the Company’s
directors and officers may, but are not obligated to, loan the Company funds as may be required (“Working Capital Loans”).
If the Company completes a Business Combination, the Company will repay the Working Capital Loans out of the proceeds of the Trust Account
released to the Company. Otherwise, the Working Capital Loans would be repaid only out of funds held outside the Trust Account. In the
event that a Business Combination does not close, the Company may use a portion of proceeds held outside the Trust Account to repay the
Working Capital Loans, but no proceeds held in the Trust Account would be used to repay the Working Capital Loans. Except for the foregoing,
the terms of such Working Capital Loans, if any, have not been determined and no written agreements exist with respect to such loans.
Up to $1,500,000 of such Working Capital Loans may be convertible into private placement-equivalent Units at a price of $10.00 per
Unit at the option of the lender. Such Units would be identical to the Private Placement Units. The terms of such Working Capital
Loans by our Sponsor or its affiliates, or our officers and directors, if any, have not been determined and no written agreements exist
with respect to such loans. As of March 31, 2025, no Working Capital Loans were outstanding.
NOTE 6: COMMITMENTS AND CONTINGENCIES
Risks and Uncertainties
In February 2022, the
Russian Federation and Belarus commenced a military action with the country of Ukraine. As a result of this action, various nations, including
the United States, have instituted economic sanctions against the Russian Federation and Belarus. Recently, in October 2023,
the military conflict between Israel and militant groups led by Hamas has also caused uncertainty in the global markets. Further, the
impact of this action and related sanctions on the world economy is not determinable as of the date of the condensed financial statement,
and the specific impact on the Company’s financial condition, results of operations, and cash flows is also not determinable as
of the date of these condensed financial statements.
Registration Rights
Pursuant to a registration
rights agreement dated on the effectiveness of the Registration Statement on July 31, 2024, the holders of the Founder Shares, Private
Placement Units (including securities contained therein), and units (including securities contained therein) that may be issued on conversion
of working capital loans or extension loans (and) are entitled to registration rights pursuant to a registration rights agreement signed
on the effective date of this offering requiring the Company to register such securities for resale. The holders of these securities are
entitled to make up to three demands, excluding short form demands, that the Company’s register such securities. In addition, the
holders have certain “piggy-back” registration rights with respect to registration statements filed subsequent to the Company
completion of initial business combination and rights to require the Company to register for resale such securities pursuant to Rule 415
under the Securities Act. The Company will bear the expenses incurred in connection with the filing of any such registration statements.
Underwriting Agreement
The Company granted the underwriters
a 45-day option to purchase up to 4,500,000 additional Units to cover over-allotments at the IPO Offering price, less the underwriting
discounts and commissions.
The underwriters were entitled
to a cash underwriting discount of $0.15 per Unit, or $4,500,000 in the aggregate (or $5,175,000 if the underwriters’ over-allotment
option is exercised in full), payable upon the closing of the IPO. In addition, the underwriters are entitled to a deferred fee of $0.25
per Unit, or $7,500,000 in the aggregate (or $8,625,000 in the aggregate if the underwriters’ over-allotment option is exercised
in full).
On September 4, 2024, the
underwriters exercised the over-allotment option in full to purchase 4,500,000 Units. As a result, the Company sold an additional 4,500,000
Units at $10.00 per Unit, generating gross proceeds to the Company of $45,000,000.
NOTE 7: SHAREHOLDER’S EQUITY
Preferred Shares — The
Company is authorized to issue 1,000,000 preferred shares, $0.0001 par value, with such designations, voting and other rights and
preferences as may be determined from time to time by the Company’s board of directors. As of March 31, 2025 and December 31, 2024,
there were no preferred shares issued or outstanding.
Class A Ordinary
Shares — The Company is authorized to issue 200,000,000 Class A ordinary shares with $0.0001 par value.
As a result of IPO on August 2, 2024, the Company issued 30,000,000 shares of Class A subject to possible redemptions. Simultaneously,
the Company consummated the sale of 759,000 Private Placement Units which entitles the holder thereof to one Class A ordinary share.
On September 4, 2024, the
underwriters exercised the over-allotment option in full and as a result, the Company consummated the sale of additional 4,500,000 shares
of Class A subject to possible redemptions and 90,000 Private Placement Units. As of March 31, 2025 and December 31, 2024, there were
849,000 Class A ordinary shares issued and outstanding (excluding 34,500,000 shares subject to possible redemption)
Class B Ordinary
Shares — The Company is authorized to issue 20,000,000 Class B ordinary shares with $0.0001 par value.
As of March 31, 2025 and December 31, 2024, there were 8,625,000 Class B ordinary shares issued and outstanding. Initially, up to 1,125,000
of these shares were subject to forfeiture to the extent that the underwriters’ over-allotment option was not exercised in full
or in part ensuring that the number of Founder Shares would equal 20% of the Company’s issued and outstanding ordinary shares after
the IPO (excluding shares underlying the Private Placement Units) (See Note 4 and Note 5 for further details). However, no Class B ordinary
shares are subject to forfeiture as the over-allotment was fully exercised on September 4, 2024.
Warrants
Each Unit consisted of one
Class A ordinary share and one-half of one redeemable warrant. Each whole warrant entitled the holder thereof to purchase one Class A
ordinary share at a price of $11.50 per share. The Company will not issue fractional shares in connection with an exchange of warrants.
Fractional shares will be either rounded down to the nearest whole share or otherwise addressed in accordance with the applicable provisions
of Cayman law.
If the Company is unable
to complete the initial Business Combination within the required time period and the Company will redeem the public shares for the funds
held in the trust account, holders of warrants will not receive any of such funds for their warrants and the warrants will expire worthless.
NOTE 8: FAIR VALUE MEASUREMENTS
The following table presents
information about the Company’s assets that are measured at fair value on a recurring basis as of March 31, 2025 and December 31,
2024, and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value.
| |
| | |
Quoted | | |
Significant | | |
Significant | |
| |
| | |
Prices in | | |
Other | | |
Other | |
| |
As of | | |
Active | | |
Observable | | |
Unobservable | |
| |
March 31, | | |
Markets | | |
Inputs | | |
Inputs | |
| |
2025 | | |
(Level 1) | | |
(Level 2) | | |
(Level 3) | |
Assets: | |
| | | |
| | | |
| | | |
| | |
Investment held in Trust Account | |
$ | 357,039,216 | | |
$ | 357,039,216 | | |
$ | — | | |
$ | — | |
| |
| | |
Quoted | | |
Significant | | |
Significant | |
| |
| | |
Prices in | | |
Other | | |
Other | |
| |
As of | | |
Active | | |
Observable | | |
Unobservable | |
| |
December 31, | | |
Markets | | |
Inputs | | |
Inputs | |
| |
2024 | | |
(Level 1) | | |
(Level 2) | | |
(Level 3) | |
Assets: | |
| | | |
| | | |
| | | |
| | |
Investment held in Trust Account | |
$ | 353,339,173 | | |
$ | 353,339,173 | | |
$ | — | | |
$ | — | |
NOTE 9: SUBSEQUENT EVENTS
The Company evaluated subsequent
events and transactions that occurred after the balance sheet date up to the date that the condensed financial statements were issued.
Based upon this review, the Company did not identify any subsequent events that would have required adjustment or disclosure in the condensed
financial statements.
Item 2. Management’s Discussion and Analysis
of Financial Condition and Results of Operations.
Overview
We are a blank check company incorporated as a
Cayman Islands exempted company and incorporated for the purpose of effecting a merger, share exchange, asset acquisition, stock purchase,
reorganization or similar business combination with one or more businesses. While we intend to focus our search on businesses in Asia,
we are not limited to a particular industry or geographic region for purposes of consummating an initial business combination. We have
not selected any specific business combination target and we have not, nor has anyone on our behalf, initiated any substantive discussions,
directly or indirectly, with any business combination target. We intend to effectuate our initial business combination using cash from
the proceeds of this offering and the private placement of the private units, the proceeds of the sale of our securities in connection
with our initial business combination, our shares, debt or a combination of cash, stock and debt. We are a blank check company, incorporated
as a Cayman Islands exempted company for the purpose of effecting a merger, share exchange, asset acquisition, share purchase, reorganization
or similar business combination with one or more businesses. We have not selected any business combination target and we have not, nor
has anyone on our behalf, initiated any substantive discussions, directly or indirectly, with any business combination target. We intend
to effectuate our initial business combination using cash from the proceeds of this offering and the sale of the private placement warrants,
our shares, debt or a combination of cash, shares and debt.
Results of Operations
We have neither engaged in any operations nor
generated any revenues to date. Since inception, our activities have primarily consisted of organizational efforts and preparations for
our Initial Public Offering (“IPO”), which was successfully completed in August 2024. Following the IPO, we have not generated
any operating revenues as we are focusing on completing of our initial business combination. After the IPO, we generated non-operating
income in the form of interest income on cash and cash equivalents. As a public company, we continue to incur increased expenses related
to legal, financial reporting, accounting and auditing compliance, as well as expenses as we conduct due diligence on prospective business
combination candidates.
For the three months ended March 31, 2025, we have a net income of
$3,386,331 which consists of loss of $316,210 derived from operating costs offset by income earned on Trust Account and bank account of
$3,702,541.
For the period from February 9, 2024 (inception)
through March 31, 2024, we had a net loss of $6,650 derived from formation and operating costs.
Liquidity and Capital
Resources
On August 2, 2024, we
consummated our IPO of Units, at $10.00 per Unit, generating gross proceeds of $300,000,000. Simultaneously with the closing of our IPO,
we consummated the sale of 759,000 Private Placement Units at a price of $10.00 per Private Placement Unit in a private placement to the
Sponsors, generating total gross proceeds of $7,590,000.
On September 4, 2024,
the underwriters exercised the over-allotment option in full to purchase 4,500,000 Units. As a result, we sold an additional 4,500,000
Units at $10.00 per Unit, generating gross proceeds of $45,000,000. Simultaneously with the closing of the full exercise of the over-allotment
option, we completed the private sale of an aggregate of 90,000 Private Placement Units, at a purchase price of $10.00 per Private Placement
Unit, generating gross proceeds of $900,000.
Transaction costs amounted
to $14,634,758, consisting of $5,175,000 of cash underwriting fee, $8,625,000 of deferred underwriting fee and $834,758 of other offering
costs.
Following the closing of the IPO and over-allotment
option, an amount of $346,725,000 ($10.05 per Unit) from the net proceeds of the sale of the Units in the IPO and the Private Placement
was placed in a trust account. The funds held in the Trust Account may be invested in U.S. government securities with a maturity of 185
days or less. We intend to use substantially all of the funds held in the trust account, including any amounts representing interest earned
on the trust account, to complete our initial business combination. To the extent that our capital stock or debt is used, in whole or
in part, as consideration to complete our initial business combination, the remaining proceeds held in the trust account will be used
as working capital to finance the operations of the target business or businesses, make other acquisitions and pursue our growth strategies.
As of March 31, 2025, we had cash of $57,904.
We will use these funds primarily to identify and evaluate target businesses, perform business due diligence on prospective target businesses,
travel to and from the offices, plants or similar locations of prospective target businesses or their representatives or owners, review
corporate documents and material agreements of prospective target businesses, structure, negotiate and complete a business combination,
and to pay taxes to the extent the interest earned on the trust account is not sufficient to pay our taxes.
While we do not anticipate the need to raise additional
funds immediately to support our operations, the existing working capital deficit indicates that additional funding may be required. If
our estimates of the costs of identifying a target business, undertaking in-depth due diligence and negotiating an initial business combination
are less than the actual amount necessary to do so, we may have insufficient funds available to operate our business prior to our initial
business combination. Moreover, we may need to obtain additional financing either to complete our initial business combination or because
we become obligated to redeem a significant number of our public shares upon completion of our initial business combination, in which
case we may issue additional securities or incur debt in connection with such business combination.
Related Party Transactions
Founder Shares
On March 19, 2024, the Sponsors received
8,625,000 of the Company’s Class B ordinary shares (“founder shares”) in exchange for $25,000 paid for deferred
offering costs borne by the Sponsors. Up to 1,125,000 of such founder shares were subject to forfeiture to the extent that the underwriters’
over-allotment was not exercised in full. On September 4, 2024, the underwriters exercised the over-allotment option in full.
The Sponsors have agreed, subject to limited exceptions,
not to transfer, assign or sell any of the founder shares until the earlier to occur of: (i) one year following the consummation of our
initial Business Combination and (ii) the date on which the Company completes a liquidation, merger, share exchange, reorganization or
other similar transaction after an initial Business Combination that results in all of our shareholders having the right to exchange their
ordinary shares for cash, securities or other property.
Private Placement
The Company consummated the sale of 759,000 Private
Placement Units at a price of $10.00 per Private Placement Unit in a private placement to the Sponsor, generating gross proceeds
of $7,590,000 to the Company. On September 4, 2024, with the closing of the full exercise of the over-allotment option, we completed
the private sale of an aggregate of additional 90,000 Private Placement Units, at a purchase price of $10.00 per Private Placement Unit,
generating gross proceeds of $900,000.
Promissory Note — Related
Party
The Sponsor issued an unsecured promissory note
to the Company (the “Promissory Note”), pursuant to which the Company may borrow up to an aggregate principal amount
of $300,000. The Promissory Note is non-interest bearing and payable on the earlier of (i) December 31, 2024, or (ii) the consummation
of the IPO. Since the note has expired as of December 31, 2024, there were no amounts outstanding under the Promissory Note as of March
31, 2025.
Due to Related Party
The Sponsor paid certain formation, operating
or deferred offering costs on behalf of the Company. These amounts are due on demand and non-interest bearing. During the period from
February 9, 2024 (inception) to March 31, 2025, the Sponsor paid $539,874 on behalf of the Company, of which $25,000 was paid in exchange
for the issuance of founder shares. As of March 31, 2025 and December 31, 2024, the amount due to the related party was $514,874.
Administrative Services Agreement
The Company entered into an agreement, commencing
on the effective date of the IPO through the earlier of the Company’s consummation of a Business Combination and its liquidation,
to pay an affiliate of the Sponsor a total of up to $10,000 per month for office space and administrative and support services. During
the three months ended March 31, 2025, Company incurred an administration fee of $30,000 of which $10,000 were recorded under accrued
expenses as unpaid as of March 31, 2025. No administration fee was booked during the period from February 9, 2024 (inception) through
March 31, 2024.
Working Capital Loans
In addition, in order to finance transaction costs
in connection with a Business Combination, the Sponsor or an affiliate of the Sponsor or certain of the Company’s directors and
officers may, but are not obligated to, loan the Company funds as may be required (“Working Capital Loans”). If the
Company completes a Business Combination, the Company will repay the Working Capital Loans out of the proceeds of the Trust Account released
to the Company. Otherwise, the Working Capital Loans would be repaid only out of funds held outside the Trust Account. In the event that
a Business Combination does not close, the Company may use a portion of proceeds held outside the Trust Account to repay the Working Capital
Loans, but no proceeds held in the Trust Account would be used to repay the Working Capital Loans. Except for the foregoing, the terms
of such Working Capital Loans, if any, have not been determined and no written agreements exist with respect to such loans. Up to $1,500,000
of such Working Capital Loans may be convertible into private placement-equivalent Units at a price of $10.00 per Unit at the option
of the lender. Such Units would be identical to the Private Placement Units. The terms of such Working Capital Loans by our Sponsor
or its affiliates, or our officers and directors, if any, have not been determined and no written agreements exist with respect to such
loans. As of March 31, 2025, no Working Capital Loans were outstanding.
Other Contractual Obligations
Registration Rights
Pursuant to a registration rights agreement dated
on the effectiveness of the Registration Statement on July 31, 2024, the holders of the Founder Shares, Private Placement Units (including
securities contained therein), and units (including securities contained therein) that may be issued on conversion of working capital
loans or extension loans (and) are entitled to registration rights pursuant to a registration rights agreement signed on the effective
date of this offering requiring the Company to register such securities for resale. The holders of these securities are entitled to make
up to three demands, excluding short form demands, that the Company’s register such securities. In addition, the holders have certain
“piggy-back” registration rights with respect to registration statements filed subsequent to the Company completion of initial
business combination and rights to require the Company to register for resale such securities pursuant to Rule 415 under the Securities
Act. The Company will bear the expenses incurred in connection with the filing of any such registration statements.
Underwriting Agreement
The Company granted the underwriters a 45-day
option to purchase up to 4,500,000 additional Units to cover over-allotments at the IPO price, less the underwriting discounts and
commissions.
The underwriters were entitled to a cash underwriting
discount of $0.15 per Unit, or $4,500,000 in the aggregate (or $5,175,000 if the underwriters’ over-allotment option is exercised
in full), payable upon the closing of the IPO In addition, the underwriters are entitled to a deferred fee of $0.25 per Unit, or $7,500,000
in the aggregate (or $8,625,000 in the aggregate if the underwriters’ over-allotment option is exercised in full).
On September 4, 2024, the underwriters exercised
the over-allotment option in full to purchase 4,500,000 Units. As a result, the Company sold an additional 4,500,000 Units at $10.00 per
Unit, generating gross proceeds to the Company of $45,000,000.
Critical Accounting
Estimates
The preparation of condensed
financial statements and related disclosures in conformity with accounting principles generally accepted in the United States of America
requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent
assets and liabilities at the date of the condensed financial statements, and income and expenses during the periods reported. Actual
results could materially differ from those estimates. We have not identified any critical accounting policies or estimates.
Off-Balance Sheet Arrangements; Commitments
and Contractual Obligations
As of March 31, 2025, we did not have any off-balance
sheet arrangements as defined in Item 303(a)(4)(ii) of Regulation S-K.
JOBS Act
On April 5, 2012, the Jumpstart Our Business
Startups Act of 2012 (the “JOBS Act”) was signed into law. The JOBS Act contains provisions that, among other things,
relax certain reporting requirements for qualifying public companies. We will qualify as an “emerging growth company” and
under the JOBS Act will be allowed to comply with new or revised accounting pronouncements based on the effective date for private (not
publicly traded) companies. We are electing to delay the adoption of new or revised accounting standards, and as a result, we may not
comply with new or revised accounting standards on the relevant dates on which adoption of such standards is required for non-emerging
growth companies. As a result, our condensed financial statements may not be comparable to companies that comply with new or revised accounting
pronouncements as of public company effective dates.
Additionally, we are
in the process of evaluating the benefits of relying on the other reduced reporting requirements provided by the JOBS Act. Subject to
certain conditions set forth in the JOBS Act, if, as an “emerging growth company,” we choose to rely on such exemptions we
may not be required to, among other things: (1) provide an auditor’s attestation report on our system of internal controls
over financial reporting pursuant to Section 404 of the Sarbanes-Oxley Act; (2) provide all of the compensation disclosure that
may be required of non-emerging growth public companies under the Dodd-Frank Wall Street Reform and Consumer Protection Act; (3) comply
with any requirement that may be adopted by the PCAOB regarding mandatory audit firm rotation or a supplement to the auditor’s report
providing additional information about the audit and the financial statements (auditor discussion and analysis); and (4) disclose
certain executive compensation-related items such as the correlation between executive compensation and performance and comparisons of
the CEO’s compensation to median employee compensation. These exemptions will apply for a period of five years following the
completion of this offering or until we are no longer an “emerging growth company,” whichever is earlier.
Recent Accounting
Standards
Management does not believe that any recently issued, but not yet effective,
accounting standards, if currently adopted, would have a material effect on our condensed financial statements.
Item 3 – Quantitative
and Qualitative Disclosures About Market Risk
We are a smaller reporting
company as defined by Rule 12b-2 of the Exchange Act and are not required to provide the information otherwise required under this item.
Item 4 – Controls
and Procedures
Evaluation of Disclosure
Controls and Procedures
Disclosure controls and
procedures are controls and other procedures that are designed to ensure that information required to be disclosed in our reports filed
or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s
rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information
required to be disclosed in our reports filed or submitted under the Exchange Act is accumulated and communicated to our management, including
our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.
Evaluation of Disclosure
Controls and Procedures
As required by Rules
13a-15 and 15d-15 under the Exchange Act, our Chief Executive Officer and Chief Financial Officer carried out an evaluation of the effectiveness
of the design and operation of our disclosure controls and procedures as of March 31, 2025. Based upon their evaluation, our Chief Executive
Officer and Chief Financial Officer concluded that our disclosure controls and procedures (as defined in Rules 13a-15 (e) and 15d-15 (e)
under the Exchange Act) were effective.
Management’s
Report on Internal Controls Over Financial Reporting
This Quarterly Report
on Form 10-Q does not include a report of management’s assessment regarding internal control over financial reporting or an attestation
report of our independent registered public accounting firm due to a transition period established by rules of the SEC for newly public
companies.
Changes in Internal
Control over Financial Reporting
There were no changes
in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) of the Exchange Act) during
the most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over
financial reporting.
PART
II — OTHER INFORMATION
Item
1. Legal Proceedings.
None.
Item
1A. Risk Factors.
In addition to the other information set forth in this report, you should
carefully consider the factors discussed in “Risk Factors” of our Prospectus dated July 31, 2024, which could materially affect
our business, financial condition or future results. There have been no material changes with regard to the risk factors previously disclosed
in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 11, 2025.
Item
2. Unregistered Sales of Equity Securities and Use of Proceeds.
None.
Item
3. Defaults Upon Senior Securities.
None.
Item
4. Mine Safety Disclosures.
Not
applicable.
Item
5. Other Information.
None.
Item
6. Exhibits.
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned thereunto duly authorized.
Date: May 12, 2025 |
AA Mission Acquisition Corp. |
|
|
|
|
By: |
/s/
Qing Sun |
|
|
Qing Sun |
|
|
Chairman and Chief Executive Officer |
|
By: |
/s/
Shibin Fang |
|
|
Shibin Fang |
|
|
Executive Director and Chief Financial Officer |
8
00-0000000
3450000
0002012964
false
Q1
--12-31
0002012964
2025-01-01
2025-03-31
0002012964
aamun:UnitsEachConsistingOfOneClassAOrdinaryShareAndOnehalfOfOneWarrantMember
2025-01-01
2025-03-31
0002012964
aamun:ClassAOrdinarySharesParValue00001PerShareMember
2025-01-01
2025-03-31
0002012964
aamun:WarrantsEachWholeWarrantEntitlesTheHolderThereofToPurchaseOneClassAOrdinaryShareMember
2025-01-01
2025-03-31
0002012964
2025-05-12
0002012964
2025-03-31
0002012964
2024-12-31
0002012964
us-gaap:RelatedPartyMember
2025-03-31
0002012964
us-gaap:RelatedPartyMember
2024-12-31
0002012964
us-gaap:CommonClassAMember
2025-03-31
0002012964
us-gaap:CommonClassAMember
2024-12-31
0002012964
us-gaap:CommonClassBMember
2025-03-31
0002012964
us-gaap:CommonClassBMember
2024-12-31
0002012964
2024-02-09
2024-03-31
0002012964
aamun:RedeemableOrdinarySharesMember
2025-01-01
2025-03-31
0002012964
aamun:RedeemableOrdinarySharesMember
2024-02-09
2024-03-31
0002012964
aamun:NonRedeemableOrdinarySharesMember
2025-01-01
2025-03-31
0002012964
aamun:NonRedeemableOrdinarySharesMember
2024-02-09
2024-03-31
0002012964
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2024-12-31
0002012964
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2024-12-31
0002012964
us-gaap:AdditionalPaidInCapitalMember
2024-12-31
0002012964
us-gaap:RetainedEarningsMember
2024-12-31
0002012964
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2025-01-01
2025-03-31
0002012964
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2025-01-01
2025-03-31
0002012964
us-gaap:AdditionalPaidInCapitalMember
2025-01-01
2025-03-31
0002012964
us-gaap:RetainedEarningsMember
2025-01-01
2025-03-31
0002012964
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2025-03-31
0002012964
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2025-03-31
0002012964
us-gaap:AdditionalPaidInCapitalMember
2025-03-31
0002012964
us-gaap:RetainedEarningsMember
2025-03-31
0002012964
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2024-02-08
0002012964
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2024-02-08
0002012964
us-gaap:AdditionalPaidInCapitalMember
2024-02-08
0002012964
us-gaap:RetainedEarningsMember
2024-02-08
0002012964
2024-02-08
0002012964
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2024-02-09
2024-03-31
0002012964
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2024-02-09
2024-03-31
0002012964
us-gaap:AdditionalPaidInCapitalMember
2024-02-09
2024-03-31
0002012964
us-gaap:RetainedEarningsMember
2024-02-09
2024-03-31
0002012964
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2024-03-31
0002012964
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2024-03-31
0002012964
us-gaap:AdditionalPaidInCapitalMember
2024-03-31
0002012964
us-gaap:RetainedEarningsMember
2024-03-31
0002012964
2024-03-31
0002012964
us-gaap:IPOMember
2024-08-02
2024-08-02
0002012964
aamun:AAMissionAcquisitionSponsorHoldcoLLCMember
us-gaap:IPOMember
2024-08-02
0002012964
us-gaap:PrivatePlacementMember
2025-01-01
2025-03-31
0002012964
us-gaap:PrivatePlacementMember
2025-03-31
0002012964
us-gaap:OverAllotmentOptionMember
2024-09-04
2024-09-04
0002012964
us-gaap:OverAllotmentOptionMember
2024-09-04
0002012964
2024-09-04
2024-09-04
0002012964
us-gaap:PrivatePlacementMember
2024-09-04
2024-09-04
0002012964
us-gaap:PrivatePlacementMember
2024-09-04
0002012964
us-gaap:USTreasuryAndGovernmentMember
2024-12-31
0002012964
aamun:RedeemableSharesMember
2025-01-01
2025-03-31
0002012964
aamun:NonRedeemableSharesMember
2025-01-01
2025-03-31
0002012964
aamun:RedeemableSharesMember
2024-02-09
2024-03-31
0002012964
aamun:NonRedeemableSharesMember
2024-02-09
2024-03-31
0002012964
2024-02-09
2024-12-31
0002012964
us-gaap:OverAllotmentOptionMember
2024-02-09
2024-12-31
0002012964
us-gaap:OverAllotmentOptionMember
2025-01-01
2025-03-31
0002012964
us-gaap:IPOMember
2025-01-01
2025-03-31
0002012964
us-gaap:IPOMember
2025-03-31
0002012964
us-gaap:CommonClassAMember
2025-01-01
2025-03-31
0002012964
us-gaap:SeriesOfIndividuallyImmaterialBusinessAcquisitionsMember
2025-03-31
0002012964
us-gaap:WarrantMember
us-gaap:CommonClassAMember
2025-03-31
0002012964
aamun:PrivatePlacementWarrantsMember
2024-09-04
2024-09-04
0002012964
us-gaap:CommonClassAMember
2024-02-09
2024-12-31
0002012964
aamun:RedeemableWarrantMember
2025-01-01
2025-03-31
0002012964
aamun:PrivatePlacementWarrantsMember
2025-03-31
0002012964
us-gaap:SeriesOfIndividuallyImmaterialBusinessAcquisitionsMember
aamun:SponsorsMember
us-gaap:PrivatePlacementMember
2025-01-01
2025-03-31
0002012964
aamun:SponsorsMember
us-gaap:CommonClassBMember
2024-03-19
0002012964
aamun:SponsorsMember
2024-03-19
2024-03-19
0002012964
aamun:FounderSharesMember
us-gaap:OverAllotmentOptionMember
2024-03-19
2024-03-19
0002012964
aamun:PromissoryNoteMember
2025-01-01
2025-03-31
0002012964
aamun:PromissoryNoteMember
us-gaap:IPOMember
2024-02-09
2024-12-31
0002012964
2024-02-09
2025-03-31
0002012964
aamun:AdministrativeServicesAgreementMember
2025-01-01
2025-03-31
0002012964
aamun:WorkingCapitalLoansMember
us-gaap:PrivatePlacementMember
2025-03-31
0002012964
aamun:WorkingCapitalLoansMember
2025-01-01
2025-03-31
0002012964
us-gaap:OverAllotmentOptionMember
aamun:UnderwritingAgreementMember
2025-01-01
2025-03-31
0002012964
us-gaap:OverAllotmentOptionMember
aamun:UnderwritingAgreementMember
2025-03-31
0002012964
aamun:UnderwritingAgreementMember
2025-03-31
0002012964
us-gaap:OverAllotmentOptionMember
aamun:UnderwritingAgreementMember
2024-09-04
2024-09-04
0002012964
aamun:UnderwritingAgreementMember
2024-09-04
2024-09-04
0002012964
aamun:UnderwritingAgreementMember
2024-09-04
0002012964
aamun:ClassASubjectToPossibleRedemptionMember
us-gaap:IPOMember
2024-08-02
0002012964
aamun:PrivatePlacementUnitsMember
2024-08-02
2024-08-02
0002012964
us-gaap:CommonClassAMember
2024-08-02
2024-08-02
0002012964
aamun:ClassASubjectToPossibleRedemptionMember
2024-09-04
0002012964
aamun:ClassASubjectToPossibleRedemptionMember
2025-03-31
0002012964
aamun:ClassASubjectToPossibleRedemptionMember
2024-12-31
0002012964
us-gaap:CommonClassBMember
2025-01-01
2025-03-31
0002012964
us-gaap:WarrantMember
us-gaap:CommonClassAMember
2025-01-01
2025-03-31
0002012964
us-gaap:WarrantMember
2025-03-31
0002012964
us-gaap:FairValueMeasurementsRecurringMember
2025-03-31
0002012964
us-gaap:FairValueInputsLevel1Member
us-gaap:FairValueMeasurementsRecurringMember
2025-03-31
0002012964
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
2025-03-31
0002012964
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsRecurringMember
2025-03-31
0002012964
us-gaap:FairValueMeasurementsRecurringMember
2024-12-31
0002012964
us-gaap:FairValueInputsLevel1Member
us-gaap:FairValueMeasurementsRecurringMember
2024-12-31
0002012964
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
2024-12-31
0002012964
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsRecurringMember
2024-12-31
xbrli:shares
iso4217:USD
iso4217:USD
xbrli:shares
xbrli:pure
Certifications pursuant to Section 906 of the Sarbanes-Oxley Act of
2002 (18 U.S.C. § 1350, as adopted).
I, Shibin Fang, Chief Financial Officer of AA Mission Acquisition Corp.,
certify that:
1. We have reviewed this quarterly report on Form 10-Q of AA Mission
Acquisition Corp. for the period ended March 31, 2025;
2. Based on our knowledge, this quarterly report fully complies with
the requirements of Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934, as amended; and
3. Based on our knowledge, the financial statements, and other information
included in this quarterly report, fairly present in all material respects the financial condition and results of operations of the registrant
as of, and for, the periods presented in this quarterly report.
A signed original of this written statement required by Section 906
has been provided to AA Mission Acquisition Corp. and will be retained by AA Mission Acquisition Corp. and furnished to the Securities
and Exchange Commission or its staff upon request.