XML 29 R20.htm IDEA: XBRL DOCUMENT v3.25.2
Significant Accounting Policies (Tables)
 6 Months Ended
Jun. 30, 2025
Significant Accounting Policies [Abstract]  
Schedule of Quantitative Information Regarding Market Assumptions Used in the Valuation of the Public Rights The following table presents the quantitative information regarding market assumptions used in the valuation of the Public Rights as of December 5, 2024, the date in which the Company consummated the Initial Public Offering:
Traded price of Unit  $9.99 
Expected Term to De-SPAC (Years)   1.5 
Probability of De-SPAC and Instrument-Specific Market Adjustment   12.0%
Risk-free rate   4.15%
Implied common stock price  $9.88 
Fair value per share right  $0.12 
Schedule of Calculation of Basic and Diluted Net Income 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
June 30, 2025		   For the Six Months Ended
June 30, 2025		 
   Redeemable   Non-redeemable   Redeemable   Non-redeemable 
                 
Numerator:                
Allocation of net income  $466,491   $179,329   $1,170,259   $449,871 
Denominator:                    
Basic and diluted weighted average ordinary shares outstanding   11,500,000    4,420,833    11,500,000    4,420,833 
Basic and diluted net income per ordinary share  $0.04   $0.04   $0.10   $0.10 

 

   For the
Three Months Ended
June 30,		   For the
Period from
March 7,
2024
(inception)
through
June 30,		 
   2024   2024 
   Redeemable   Redeemable 
         
Numerator:        
Allocation of net loss  $(44,679)  $(85,220)
Denominator:          
Basic and diluted weighted average ordinary shares outstanding   4,575,000    4,575,000 
Basic and diluted net loss per ordinary share  $(0.01)  $(0.02)
Schedule of Ordinary Shares Subject to Possible Redemption Reflected in the Balance Sheet are Reconciled As of June 30, 2025 and December 31, 2024, the ordinary shares subject to possible redemption reflected in the balance sheets are reconciled in the following table:
Gross proceeds  $115,000,000 
Less:     
Proceeds allocated to Public Rights   (1,380,000)
Ordinary shares issuance costs   (3,520,662)
Plus:     
Remeasurement of carrying value to redemption value   5,586,528 
Ordinary Shares subject to possible redemption, December 31, 2024   115,685,866 
Remeasurement of carrying value to redemption value   1,456,773 
Ordinary Shares subject to possible redemption, March 31, 2025  $117,142,639 
Remeasurement of carrying value to redemption value   1,221,289 
Ordinary Shares subject to possible redemption, June 30, 2025  $118,363,928