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 ~~September~~March 3031, ~~2024~~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: 001-41212

BROAD CAPITAL ACQUISITION CORP

(Exact name of registrant as specified in its charter)

Delaware		86-3382967
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)
6208 Sandpebble Ct., Dallas, Texas		75254
5345 Annabel Lane, Plano, Texas		75093
(Address of principal executive offices)		(Zip Code)

(469) 951-3088

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol	Name of each exchange on which registered
Units, each consisting of one share of common stock, par value $0.000001 per share, and one Right to acquire 1/10 of one share of common stock	BRACU	The Nasdaq Stock Market LLC
Common stock included as part of the Units	BRAC	The Nasdaq Stock Market LLC
Rights included as part of the Units	BRACR	The Nasdaq Stock Market LLC

Securities registered pursuant to Section 12(g) of the Act: None

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 and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted 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 and post such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large-accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large-accelerated filer,” “accelerated filer,” “non-accelerated filer” and “smaller reporting 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 Act). Yes ☒ No ☐

As of ~~November~~May 1220, ~~2024~~2025, there were there were 2,990,897 shares of common stock, par value $0.000001 per share, ~~of the registrant~~ issued and outstanding (excluding 1 101,~~717,663~~216 shares subject to possible redemption), and 0 shares of preferred stock, par value $0.000001 per share, of the registrant issued and outstanding.

BROAD CAPITAL ACQUISITION CORP

TABLE OF CONTENTS

		Page
PART I - FINANCIAL INFORMATION:		~~F-1~~
Item 1.	Financial Statements:	F-1
	Balance Sheets as of September 30, 2024 and December 31, 2023 (unaudited)	F-1
	Balance Sheets as of March 31, 2025 and December 31, 2025 (unaudited)	F-1
	Statements of Operations for the three and nine months ended September 30, 2024 and the three and nine months ended September 30, 2023 (unaudited)	F-2
	Statements of Operations for the three months ended March 31, 2025 and the three months ended March 31, 2024 (unaudited)	F-2
	Statements of Changes in Stockholders’ Deficit for the nine months ended September 30, 2024 and the nine months ended September 30, 2023 (unaudited)	F-3
	Statements of Changes in Stockholders’ Deficit for the three months ended March 31, 2025 and the three months ended March 31, 2024 (unaudited)	F-3
	Statements of Cash Flows for the nine months ended September 30, 2024 and the nine months ended September 30, 2023 (unaudited)	F-4
	Statements of Cash Flows for the three months ended March 31, 2025 and the three months ended March 31, 2024 (unaudited)	F-4
	Notes to Financial Statements (Unaudited)	F-5
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	3
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	7
Item 4.	Controls and Procedures	7
PART II - OTHER INFORMATION:		8
Item 1.	Legal Proceedings	8
Item 1A.	Risk Factors	8
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	8
Item 3.	Defaults Upon Senior Securities	8
Item 4.	Mine Safety Disclosures	8
Item 5.	Other Information	8
Item 6.	Exhibits	98

PART I — FINANCIAL INFORMATION

Item 1. Financial Statements

BROAD CAPITAL ACQUISITION CORP

BALANCE SHEETS

(UNAUDITED)

	September 30, 2024			December 31, 2023
	March 31, 2025			December 31, 2024
ASSETS
Current Assets
Cash	$	3066,~~680~~249		$	~~15,282~~585
Prepaid expenses		20,250			29,091
Total Current Assets		66,249			585
Total Current Assets		50,930			44,373
Cash held in trust account		1,216,693			20,521,640
Cash and Marketable Securities held in trust account		20,160,402			50,772,949
Total Assets	$	1,282,942		$	20,522,225
Total Assets	$	20,211,332		$	50,817,322
LIABILITIES AND STOCKHOLDERS’ DEFICIT
Current liabilities
Accrued expenses	$	2,~~016~~174,~~645~~720		$	12,~~253~~157,~~332~~903
Accounts payable		~~741~~762,~~863~~838			~~733~~718,~~800~~392
Franchise tax payable		-			42,759
Other liabilities		648,435			515,000
Income tax payable		759,369			634,874
Franchise tax payable		70,560			55,834
Extension loans		3,323,628			2,903,628
Income tax payable		634,874			634,874
Working capital loan		1,088,861			754,748
Extension loans		3,506,664			3,503,628
Excise tax liability		895,904			584,031
Working capital loan		1,501,654			1,267,408
Total Current Liabilities		8,826,270			6,907,172
Excise tax liability		1,087,575			895,904
Total Current Liabilities		10,387,320			9,748,943
Deferred underwriter commission		3,555,674			3,555,674
Total Liabilities		1213,~~381~~942,~~944~~994			1013,~~462~~304,~~846~~617
Commitments and Contingencies		-			-
Common Stock subject to possible redemption; 1,717,663 shares (at $11.30 per share) as of September 30, 2024 and 4,522,582 shares (at $11.08 per share) as of December 31, 2023		19,401,033			50,095,136
Common Stock subject to possible redemption; 101,216 shares (at $5.05 per share) as of March 31, 2025 and 1,717,663 shares (at $11.55 per share) as of December 31, 2024		511,260			19,830,933
Stockholders’ Deficit
Preference Shares, $0.000001 par value; 1,000,000 shares authorized; none issued and outstanding as of September 30, 2024 and December 31, 2023		-			-
Preference Shares, $0.000001 par value; 1,000,000 shares authorized; none issued and outstanding as of March 31, 2025 and December 31, 2024		-			-
Common Stock, $0.000001 par value, 100,000,000 shares authorized; 2,990,897 issued and outstanding (excluding 1,717,663 shares and 4,522,582 shares subject to possible redemption as of September 30, 2024 and December 31, 2023 respectively)		3			3
Common Stock, $0.000001 par value, 100,000,000 shares authorized; 2,990,897 issued and outstanding (excluding 101,216 shares and 1,717,663 shares subject to possible redemption as of March 31, 2025 and December 31, 2024 respectively)		3			3
Additional paid-in capital		-			-
Accumulated deficit		(1113,~~571~~171,~~648~~315	)		(912,~~740~~613,~~663~~328	)
Total Stockholders’ Deficit		(1113,~~571~~171,~~645~~312	)		(912,~~740~~613,~~660~~325	)
Total Liabilities and Stockholders’ Deficit	$	201,~~211~~282,~~332~~942		$	5020,~~817~~522,~~322~~225

The accompanying notes are an integral part of these ~~unaudited~~ financial statements.

F-1

BROAD CAPITAL ACQUISITION CORP

STATEMENTS OF OPERATIONS

(UNAUDITED)

	For the Three Months Ended September 30, 2024			For the Nine Months Ended September 30, 2024			For the Three Months Ended September 30, 2023			For the Nine Months Ended September 30, 2023
	For the Three Months Ended March 31, 2025			For the Three Months Ended March 31, 2024
Formation and operating costs	$	(~~178~~273,~~995~~026	)	$	(1669,~~303,310~~065	)	$	~~(612,607~~	)	$	~~(1,939,085~~	)
Franchise tax		(4071,~~000~~810	)		(~~120~~40,000	)		~~(50,000~~	)		~~(179,206~~	)
Loss from Operations		(~~218~~344,~~995~~836	)		(1709,~~423,310~~065	)		~~(662,607~~	)		~~(2,118,291~~	)
Other Income (Expenses)
Interest expense		(6784,~~308~~182	)		(~~190~~60,~~834~~327	)		~~(36,516~~	)		~~(66,809~~	)
Interest earned on marketable securities held in trust account		214,218			712,832			636,580			2,088,010
Interest earned on cash held in trust account		43,415			288,051
Net Loss Before Tax		(72385,~~085~~603	)		(~~901~~481,~~312~~341	)		~~(62,543~~	)		~~(97,090~~	)
Income tax		~~(36,586~~-	)		(~~124~~52,~~495~~091	)		~~(123,182~~	)		~~(400,849~~	)
Net Loss	$	(~~108~~385,~~671~~603	)	$	(1533,~~025,807~~432	)	$	~~(185,725~~	)	$	~~(497,939~~	)
Weighted average shares outstanding of Common Stock – Basic and diluted		4,708,560			4,790,455			8,680,609			8,789,806
Weighted average shares outstanding of Common Stock		3,325,600			4,955,146
Basic and diluted net loss per share of Common Stock	$	(0.0212	)	$	(0.2111	)	$	~~(0.02~~	)	$	~~(0.06~~	)

The accompanying notes are an integral part of these ~~unaudited~~ financial statements.

F-2

BROAD CAPITAL ACQUISITION CORP

STATEMENTS OF CHANGES IN STOCKHOLDERS’ DEFICIT

FOR THE ~~NINE~~THREE MONTHS ENDED ~~SEPTEMBER~~MARCH 3031, ~~2024~~2025

AND

FOR THE ~~NINE~~THREE MONTHS ENDED ~~SEPTEMBER~~MARCH 3031, ~~2023~~2024

(UNAUDITED)

	Shares		Amount		Capital		Deficit			Deficit
	Common Stock				Additional Paid-In		Accumulated			Total Stockholders’
	Shares		Amount		Capital		Deficit			Deficit
Balance – December 31, 2023		2,990,897	$	3	$	-	$	(9,740,663	)	$	(9,740,660	)
Balance – December 31, 2024		2,990,897	$	3	$	-	$	(12,613,328	)	$	(12,613,325	)
Extension funds attributable to common stock subject to redemption		-		-		-		(~~180~~9,~~000~~109	)		(~~180~~9,~~000~~109	)
Remeasurement of common stock subject to redemption		-		-		-		~~319~~161,~~072~~831			~~319~~161,~~072~~831
Excise tax		-		-		-		(~~311~~191,~~873~~671	)		(~~311~~191,~~873~~671	)
Net loss		-		-		-		(533,432	)		(533,432	)
Other liability – trust withdrawal		-		-		-		(133,435	)		(133,435	)
Balance – March 31, 2024		2,990,897	$	3	$	-	$	(10,446,896	)	$	(10,446,893	)
Net loss		-		-		-		(385,603	)		(385,603	)
Extension funds attributable to common stock subject to redemption		-		-		-		(180,000	)		(180,000	)
Balance – March 31, 2025		2,990,897	$	3	$	-	$	(13,171,315	)	$	(13,171,312	)
Remeasurement of common stock subject to redemption		-		-		-		(134,745	)		(134,745	)
Net loss		-		-		-		(383,704	)		(383,704	)
Balance – June 30, 2024		2,990,897	$	3	$	-	$	(11,145,345	)	$	(11,145,342	)
Extension funds attributable to common stock subject to redemption		-		-		-		(180,000	)		(180,000	)
Remeasurement of common stock subject to redemption		-		-		-		(137,632	)		(137,632	)
Net loss		-		-		-		(108,671	)		(108,671	)
Balance – September 30, 2024		2,990,897	$	3	$	-	$	(11,571,648	)	$	(11,571,645	)

	Common Stock				Additional Paid-In		Accumulated			Total Stockholders’
	Shares		Amount		Capital		Deficit			Deficit
Balance – December 31, 2022		2,990,897	$	3	$	-	$	(4,293,466	)	$	(4,293,463	)
Balance – December 31, 2023		2,990,897	$	3	$	-	$	(9,740,663	)	$	(9,740,660	)
Extension funds attributable to common stock subject to redemption		-		-		-		(1,112,177	)		(1,112,177	)
Balance		2,990,897	$	3	$	-	$	(9,740,663	)	$	(9,740,660	)
Remeasurement of common stock subject to redemption		-		-		-		(28,210	)		(28,210	)
Extension funds attributable to common stock subject to redemption		-		-		-		(180,000	)		(180,000	)
Net loss		-		-		-		(652,296	)		(652,296	)
Remeasurement of common stock subject to redemption		-		-		-		319,072			319,072
Balance – March 31, 2023		2,990,897	$	3	$	-	$	(6,086,149	)	$	(6,086,146	)
Excise tax		-		-		-		(311,873	)		(311,873	)
Extension funds attributable to common stock subject to redemption		-		-		-		(891,451	)		(891,451	)
Net loss		-		-		-		(533,432	)		(533,432	)
Remeasurement of common stock subject to redemption		-		-		-		(446,164	)		(446,164	)
Balance – March 31, 2024		2,990,897	$	3	$	-	$	(10,446,896	)	$	(10,446,893	)
Net income		-		-		-		340,082			340,082
Balance		2,990,897	$	3	$	-	$	(10,446,896	)	$	(10,446,893	)
Balance – June 30, 2023		2,990,897	$	3	$	-	$	(7,083,682	)	$	(7,083,679	)
Balance		2,990,897	$	3	$	-	$	(7,083,682	)	$	(7,083,679	)
Extension funds attributable to common stock subject to redemption		-		-		-		(450,000)			(450,000)
Remeasurement of common stock subject to redemption		-		-		-		(463,399)			(463,399)
Net loss		-		-		-		(185,725)			(185,725)
Net income (loss)		-		-		-		(185,725)			(185,725)
Balance – September 30, 2023		2,990,897	$	3	$	-	$	(8,182,806)		$	(8,182,803)
Balance		2,990,897	$	3	$	-	$	(8,182,806)		$	(8,182,803)

The accompanying notes are an integral part of these ~~unaudited~~ financial statements.

F-3

BROAD CAPITAL ACQUISITION CORP

STATEMENTS OF CASH FLOWS

(UNAUDITED)

	For the Nine Months Ended September 30, 2024			For the Nine Months Ended September 30, 2023
	For the Three Months Ended March 31, 2025			For the Three Months Ended March 31, 2024
Cash flows from operating activities:
Net loss	$	(1385,~~025,807~~603	)	$	(~~497~~533,~~939~~432	)
Adjustments to reconcile net loss to net cash used in operating activities:
Interest earned on marketable securities held in Trust Account		(712,832	)		(2,088,010	)
Interest earned on cash held in Trust Account		(43,415	)		(288,051	)
Changes in operating assets and liabilities:
Prepaid expenses		~~8,841~~-			-(44,386	)
Account payables		844,~~063~~446			~~622~~24,~~094~~787
Accrued expenses		~~763~~100,~~313~~999			~~358~~304,~~240~~947
Franchise tax payable		~~(42~~14,~~759~~726	)		(~~134~~2,~~156~~759	)
Income tax payable		~~124,495~~-			~~400~~52,~~849~~091
Net cash used in operating activities		(~~876~~268,~~686~~847	)		(1486,~~338,922~~803	)
Cash flows from investing activities:
Cash withdrawn from Trust Account in connection with redemption		3119,~~187~~166,~~408~~951			5831,~~403~~187,~~139~~408
Interest withdraws from Trust Account for taxes		~~677~~190,~~971~~520			~~602~~557,~~745~~971
Investment of cash in Trust Account		(~~540~~9,~~000~~109	)		(2180,~~453,628~~000	)
Net cash provided by investing activities		3119,~~325~~348,~~379~~362			5631,~~552~~565,~~256~~379
Cash flows from financing activities:
Redemption of Common Stock		(3119,~~187~~166,~~408~~951	)		(5831,~~403~~187,~~139~~408	)
Proceeds from Working capital loan		~~334~~150,~~113~~064			~~355~~78,~~887~~326
Proceeds from Extension loan		~~420~~3,~~000~~036			2180,~~453,628~~000
Net cash used in financing activities		(3019,~~433~~013,~~295~~851	)		(5530,~~593~~929,~~624~~082	)
Net change in cash		1565,~~398~~664			~~(380~~149,~~290~~494	)
Cash at the beginning of the period		~~15,282~~585			~~391~~15,~~924~~282
Cash at the end of the period	$	3066,~~680~~249		$	11164,~~634~~776
Supplemental disclosure of non-cash investing and financing activities:
Extension Funds attributable to common stock subject to redemption	$	540,000		$	2,453,628
Other liability – trust withdrawal	$	133,435		$	-
Remeasurement of Common Stock subject to redemption	$	46,695		$	937,773
Accrued interest classified as working capital loan	$	84,182		$	-
Excise tax liability	$	311,873		$	-
Extension Funds attributable to common stock subject to redemption	$	9,109		$	180,000
Remeasurement of Common Stock subject to redemption	$	(161,831	)	$	319,072
Excise tax liability	$	191,671		$	311,873

The accompanying notes are an integral part of these ~~unaudited~~ financial statements.

F-4

BROAD CAPITAL ACQUISITION CORP

NOTES TO UNAUDITED FINANCIAL STATEMENTS

(UNAUDITED)

NOTE 1. DESCRIPTION OF ORGANIZATION, BUSINESS OPERATIONS

Broad Capital Acquisition Corp (the “Company”) is a blank check company incorporated in the State of Delaware on April 16, 2021. The Company was formed for the purpose of acquiring, engaging in a share exchange, share reconstruction and amalgamation with, purchasing all or substantially all of the assets of, entering into contractual arrangements with, or engaging in any other similar business combination with one or more businesses or entities (“Business Combination”). The Company is not limited to a particular industry or sector for purposes of consummating a Business Combination.

The Financing

As of ~~September~~March 3031, ~~2024~~2025, the Company had not commenced any operations. All activity from April 16, 2021 (inception) through ~~September~~March 3031, ~~2024,~~ 2025, relates to the Company’s formation, the Initial Public Offering (as defined below), and its pursuit of an initial Business Combination. The Company will not generate any operating revenues until after the completion of its initial Business Combination, at the earliest. The Company will generate non-operating income in the form of interest income on cash and cash equivalents from the proceeds ~~derived~~ derived from the Initial Public Offering. The Company has selected December 31 as its fiscal year end. 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.

The Company’s sponsor is Broad Capital LLC, a Delaware limited liability company (the “Sponsor”). The registration statement for the Company’s Initial Public Offering was declared effective on January 10, 2022. On January 13, 2022, the Company closed its Initial Public Offering of 10,000,000 units (the “Units” and, with respect to the shares of common stock included in the Units being offered, the “Public Shares”), at $10.00 per Unit, generating gross proceeds of $100,000,000 (the “Initial Public Offering”), and incurring transaction costs of $6,917,226, of which $3,500,000 was for deferred underwriting commissions (see Note 6). The Company granted the underwriter a 45-day option to purchase up to 1,500,000 Units at the Initial Public Offering price to cover over-allotments, if any. On February 9, 2022, the Underwriters partially exercised the over-allotment option and on February 10, 2022, purchased an additional 159,069 Units from the Company (the “Over-Allotment Units”), generating gross proceeds of $1,590,690, and forfeited the remainder of the option.

Simultaneously with the consummation of the closing of the Initial Public Offering, the Company consummated the private placement of an aggregate of 446,358 units (the “Placement Units”) to the Sponsor at a price of $10.00 per Placement Unit, generating total gross proceeds of $4,463,580 (the “Private Placement”) (see Note 4). With the exercise of the Over-Allotment Units, the Company consummated the Private Placement of 4,772 Placement Units to the Sponsor generating gross proceeds of $47,720.

On February 9, 2022, the underwriters partially exercised the over-allotment option and purchased an additional 159,069 Units, generating gross proceeds of $1,590,690 and forfeited the remainder of the option, which is 335,233 shares of common stock. In connection with the closing and sale of the Over-Allotment Units and the additional Placement Units (together, the “Over-Allotment Closing”), a total of $1,606,597 in proceeds from the Over-Allotment Closing (which amount includes $31,814 of the Underwriters’ deferred discount) was placed in a U.S.-based trust account established for the benefit of the Company’s public stockholders, maintained by Continental Stock Transfer & Trust Company, acting as trustee.

Following the closing of the Initial Public Offering on January 13, 2022, an amount of $101,000,000 ($10.10 per Unit) from the net proceeds of the sale of the Units in the Initial Public Offering and a portion of the proceeds from the sale of the Placement Units was placed in a trust account (the “Trust Account”), located in the United States and held as cash items or may be invested in U.S. government securities, within the meaning set forth in Section 2(a)(16) of the Investment Company Act, with a maturity of 185 days or less, or in any open-ended investment company that holds itself out as a money market fund meeting the conditions of Rule 2a-7 of the Investment Company Act, as determined by the Company, until the earlier of: (i) the consummation of a Business Combination or (ii) the distribution of the funds in the Trust Account to the Company’s stockholders, as described below.

F-5

Trust Account

The Company’s management has broad discretion with respect to the specific application of the net proceeds of the Initial Public Offering and the sale of Placement Units, although substantially all of the net proceeds are intended to be applied generally toward consummating a Business Combination. There is no assurance that the Company will be able to complete a Business Combination successfully. The Company must complete one or more initial Business Combinations with one or more operating businesses or assets with a fair market value equal to at least 80% of the value of the net assets held in the Trust Account (as defined below) (excluding the deferred underwriting commissions and taxes payable on the interest earned on the Trust Account). The Company will only complete a Business Combination if the post transaction company owns or acquires 50% or more of the outstanding voting securities of the target or otherwise acquires a controlling interest in the target business sufficient for it not to be required to register as an investment company under the Investment Company Act of 1940, as amended (the “Investment Company Act”).

Upon the closing of the Initial Public Offering, management has agreed that an amount equal to at least $10.10 per Unit sold in the Initial Public Offering, including proceeds of the Placement Units, will be held in a trust account (“Trust Account”), located in the United States and ~~invested~~were ~~only~~initially invested in U.S. government securities, within the meaning set forth in Section 2(a)(16) of the ~~Investment~~ Investment Company Act, with a maturity of 185 days or less or in any open-ended investment company that holds itself out as a money market fund selected by the Company meeting certain conditions of Rule 2a-7 of the Investment Company Act, as determined by the Company, until the earlier of: (i) the completion of a Business Combination and (ii) the distribution of the funds held in the Trust Account, as described below. On January 4, 2024, we instructed our trust custodian to liquidate our positions in marketable securities and invest 100% of the trust account in an interest-bearing demand deposit account.

Redemption Option

The Company will provide the holders of the outstanding Public Shares (the “Public Stockholders”) with the opportunity to redeem all or a portion of their Public Shares either (i) in connection with a stockholders meeting called to approve the Business Combination or (ii) by means of a tender offer in connection with the Business Combination. The decision as to whether the Company will seek stockholder approval of a Business Combination or conduct a tender offer, will be made by the Company. The Public Stockholders will be entitled to redeem their Public Shares for a pro rata portion of the amount then in the Trust Account (initially anticipated to be $10.10 per Public Share, plus any pro rata interest then in the Trust Account, net of taxes payable). The Public Shares subject to redemption will be recorded at a redemption value and classified as temporary equity upon the completion of the Initial Public Offering in accordance with the Accounting Standards Codification (“ASC”) Topic 480 “Distinguishing Liabilities from Equity”.

The Company will not redeem Public Shares in an amount that would cause its net tangible assets to be less than $5,000,001 (so that it does not then become subject to the SEC’s “penny stock” rules) or any greater net tangible asset or cash requirement which may be contained in the agreement relating to the Business Combination. If the Company seeks stockholder approval of the Business Combination, the Company will proceed with a Business Combination if a majority of the outstanding shares ~~voted~~ are voted in favor of the Business Combination, or such other vote as required by law or stock exchange rule. If a stockholder vote is not required by applicable law or stock exchange listing requirements and the Company does not decide to hold a stockholder vote for business or other reasons, the Company will, pursuant to its second amended and restated certificate of incorporation (the “Certificate of Incorporation”), conduct the redemptions pursuant to the tender offer rules of the U.S. Securities and Exchange Commission (“SEC”) and file tender offer documents with the SEC prior to completing a Business Combination.

F-6

Stockholder Approval

If, however, stockholder approval of the transaction is required by applicable law or stock exchange listing requirements, or the Company decides to obtain stockholder approval for business or other reasons, the Company will offer to redeem shares in conjunction with a proxy solicitation pursuant to the proxy rules and not pursuant to the tender offer rules. If the Company seeks stockholder approval in connection with a Business Combination, the Sponsor has agreed to vote its Insider shares (as defined in Note 5) and any Public Shares purchased during or after the Public Offering in favor of approving a Business Combination. Additionally, each Public Stockholder may elect to redeem their Public Shares without voting, and if they do vote, irrespective of whether they vote for or against the proposed transaction.

F-6

Notwithstanding the foregoing, if the Company seeks stockholder approval of a Business Combination and it does not conduct redemptions pursuant to the tender offer rules, the Certificate of Incorporation will provide that a Public Stockholder, together with any affiliate of such stockholder or any other person with whom such stockholder is acting in concert or as a “group” (as defined under Section 13 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), will be restricted from redeeming its shares with respect to more than an aggregate of 20% of the Public Shares, without the prior consent of the Company.

The holders of the Insider Shares have agreed (a) to waive their redemption rights with respect to the Insider Shares and Public Shares held by them in connection with the completion of a Business Combination and (b) not to propose an amendment to the Certificate of Incorporation (i) to modify the substance or timing of the Company’s obligation to allow redemptions in connection with a Business Combination or to redeem 100% of its Public Shares if the Company does not complete a Business Combination within the Combination Period (as defined below) or (ii) with respect to any other provision relating to stockholders’ rights or pre-business combination activity, unless the Company provides the Public Stockholders with the opportunity to redeem their Public Shares in conjunction with any such amendment.

Openmarkets Merger Agreement

On January 18, 2023, the Company entered into an Agreement and Plan of Merger and Business Combination Agreement (the “Openmarkets Merger Agreement” or “BCA”) with Openmarkets Group Pty Ltd., an Australian proprietary limited company (“Openmarkets” or the “Target”), BMYG OMG Pty Ltd., an Australian proprietary limited company and Broad Capital LLC, solely as the Company’s sponsor (collectively, the “Parties”). Pursuant to the Openmarkets Merger Agreement, prior to the closing (the “Closing”) of the contemplated transactions (collectively, the “Business Combination”), the Parties will cause the Company to move its domicile from the State of Delaware to Australia by merging a to-be-formed Delaware corporation (“Merger Sub”), which shall be wholly-owned by a to-be-formed Australian corporation (the “Purchaser”) with and into the Company, with the Company continuing as the surviving entity and a wholly-owned subsidiary of the Purchaser (the “Redomestication Merger”).

AsTermination ~~a result~~ of ~~the~~Business Redomestication Merger, (i) each issued and outstanding share of the Company’s common stock, par value $0.000001 per share (the “Company Common Stock”), will convert into the right to receive one share of common stock the Purchaser (the “Purchaser Shares”); (ii) each of the Company’s units (the “Company Units”), comprised of one share of Company Common Stock and one right to receive one-tenth of one share of Company Common Stock upon the Closing (each a “Company Right”), shall convert into the right to receive one unit of the Purchaser, comprised of one Purchaser Share and one right to receive one-tenth of one Purchaser Share upon the Closing (each a “Purchaser Right”); and (iii) each Company Right shall be converted into the right to receive one Purchaser Right.Combination

~~F-7~~On February 12, 2025, the Company received a notice of termination from Openmarkets Group Pty Ltd. advising that they had terminated the Merger Agreement pursuant to Section 11.1(d)(i) of the Merger Agreement in accordance with Section 11.3 of the Merger Agreement, at which point the Merger Agreement became null and void with no further force and effect (other than the provisions of Section 9.6 of the Merger Agreement, Article XIII of the Merger Agreement and Section 11.3 of the Merger Agreement, which survive the termination of the Merger Agreement).

Following the Redomestication Merger, the Company will liquidate and all assets of the Company shall be transferred to the Purchaser and all liabilities of the Company are, or shall be, assumed by the Purchaser (the “Liquidation”). The Company is required to cause all of its contracts to be assigned to and assumed by the Purchaser. Additionally, pursuant to the original Agreement and Plan of Merger and Business Combination Agreement, following the Redomestication Merger and the Liquidation, the Stockholder will contribute all of the issued and outstanding shares of common stock of the Target to the Purchaser in exchange for 7,000,000 Purchaser Shares (the “Exchange Consideration”). However, on August 4, 2023, the Company, the Target, the Seller, the Indemnified Party Representative, and the Purchaser entered into that certain BCA Amendment No. 1 (the “Amendment”) to (i) decrease the number of Purchaser Shares to be issued to the Seller as consideration at the Closing from 9,000,000 to 7,000,000 due to an updated valuation of the Target; (ii) amend certain schedules to the BCA to reflect the updated valuation of the Target; (iii) make clarifying changes to certain representations and conditions to the Closing; and (iv) extend the Outside Date (as defined in the BCA) from June 30, 2023 to January 1, 2024. The Amendment was made effective as of August 1, 2023.

Effective January 9, 2024, the Company, OMG, the Seller, the Indemnified Representative, and the Purchaser entered into that certain BCA Amendment No. 2 (the “BCA Amendment No. 2”) to (i) clarify that although the parties would continue to seek additional financing, the Purchaser would not be required to have any minimum amount of net tangible assets at Closing; (ii) clarify that at Closing, the Purchaser shall have become listed on any tier of the Nasdaq exchange; and (iii) extend the Outside Date (as defined in the BCA) from January 1, 2024 to April 30, 2024.

On March 22, 2024, the Company, OMG, the Seller, the Indemnified Party Representative, and the Purchaser entered into that certain BCA Amendment No. 3 (the “BCA Amendment No. 3”) to (i) decrease the number of Purchaser Shares to be issued to the Seller as consideration at the Closing from 7,000,000 to 4,800,000 due to an updated valuation of OMG; (ii) amend certain schedules to the BCA to reflect the updated valuation of OMG; (iii) increase the number of Purchaser Shares to be issued to the Seller in connection with the Earnout from 2,000,000 to 2,700,000 due to an updated valuation of OMG; (iv) update the Earnout Period to cover a period of three years commencing on June 30, 2024; and (v) provide that, in general, material new business opportunities must be reasonably expected to meet certain gross profit and EBITDA metrics. The BCA Amendment No. 3 was made effective as of March 8, 2024.

On April 29, 2024, the Company, OMG, the Seller, the Indemnified Party Representative, and the Purchaser entered into that certain BCA Amendment No. 4 to (i) decrease the number of Purchaser Shares to be issued to the Seller as consideration at the Closing from 4,800,000 to 4,000,000; (ii) clarify certain definitions to the BCA; and (iii) increase the number of Purchaser Shares to be issued to the Seller in connection with the Earnout by up to 800,000 if the Purchaser achieved certain revenue milestones during the first year following the Closing. The BCA Amendment No. 4 was made effective as of April 25, 2024.

Effective August 8, 2024, the Company, OMG, the Seller, the Indemnified Party Representative, and the Purchaser entered into that certain BCA Amendment No. 5 to (i) increase the number of Purchaser Shares to be issued to the Seller as consideration at the Closing from 4,000,000 to 7,500,000; (ii) clarify certain definitions to the Business Combination Agreement; (iii) decrease the number of Purchaser Shares to be issued to the Seller in connection with the Earnout such that the Seller could earn up to 500,000 Purchaser Shares if the Purchaser achieved certain revenue milestones during the first year following the Closing; all other terms of the Earnout (as defined below) remained unchanged.

On October 11, 2024, the Company, OMG, the Seller, the Indemnified Party Representative, and the Purchaser entered into that certain BCA Amendment No. 6 to (i) decrease the number of Purchaser Shares to be issued to the Seller as consideration at the Closing from 7,500,000 to 4,000,000; (ii) clarify certain definitions to the BCA; (iii) increase the number of Purchaser Shares to be issued to the Seller in connection with the Earnout such that the Seller could earn up to 800,000 Purchaser Shares if the Purchaser achieved certain revenue milestones during the first year following the Closing; (iv) restructure the Earnout such that 3,500,000 Purchaser Shares subject to the Earnout are to be issued to the Seller at the Closing rather than deposited with the Escrow Agent; and (v) update the Earnout Period to cover a period of three years commencing on January 1, 2025. The BCA Amendment No. 6 was made effective as of October 11, 2024.

The Purchaser Shares shall have a deemed value of $10.00 per share for the purposes of all calculations and adjustments under the BCA, with such Exchange Consideration subject to adjustment based on the Target’s net indebtedness, working capital, and indemnification obligations following the Closing as detailed in the BCA (the “Acquisition Contribution and Exchange”).

Adjustments to the Estimated Closing Exchange Consideration shall be made from Purchaser Shares placed in escrow pursuant to the Escrow Agreement (as defined below) (the “Adjustment Escrow Shares”), which Escrow Shares shall be released to either the Purchaser or the Seller based on the nature of the adjustment to the Estimated Closing Exchange Consideration. Additionally, in the event OMG’s net working capital at the Closing (the “Net Working Capital”) exceeds OMG’s pre-Closing estimated net working capital (the “Estimated Net Working Capital”), the Seller will receive additional Purchaser Shares in an amount equal to the difference between the Net Working Capital and the Estimated Net Working Capital (the “Adjustment Exchange Consideration”). Further, in addition to the Adjustment Escrow Shares and the Adjustment Exchange Consideration, up to 3,500,000 of the Purchaser Shares delivered at the Closing are subject to forfeiture based on certain performance benchmarks following the Closing as detailed in the Business Combination Agreement (the “Earnout”).

Charter Amendment and Termination Date

On January 13, 2022, the “Company consummated its initial public offering (the “Offering”). In connection therewith, the Company entered into an Investment Management Trust Agreement, dated January 10, 2022 (the “Trust Agreement”), by and between the Company and Continental Stock Transfer & Trust Company, as trustee (“Continental”). The form of the Trust Agreement was initially filed as an exhibit to the Company’s Registration Statement on Form S-1 (File No. 333-258943) for the Offering.

Pursuant to the Offering and the Trust Agreement, the Company had 12 months from the closing of the Offering to consummate its initial business combination, which expired on January 13, 2023 (the “Termination Date”). Prior to that, on January 10, 2023, the Company held a virtual special meeting of its stockholders, pursuant to due notice (the “January 2023 Stockholders Meeting”). At the January 2023 Stockholders Meeting, the Company’s stockholders entitled to vote cast their votes and approved a proposal to amend the Trust Agreement to extend the Termination Date for an additional nine one (1) month extensions until October 13, 2023 (the “First Trust Amendment”) by depositing into the Trust Account an additional $0.0625 per share for each one-month until October 13, 2023 unless the Closing of the Company’s initial business combination shall have occurred.

F-7

At January 2023 Stockholders Meeting, the Company’s stockholders holding 4,227,461 Public Shares of common stock exercised their right to redeem their shares for cash at an approximate price of $10.25 per share of the funds in the Trust Account. As a result, approximately $43.35 million cash was removed from the Trust Account to pay such holders. Following the redemption, the Company’s remaining common stock subject to redemption outstanding were 5,931,608.

FAlso at the January 2023 Stockholders Meeting, the Company’s stockholders approved the First Amendment to the Amended and Restated Certificate of Incorporation of the Company (the “Charter Amendment”) to extend the Termination Date as amended in the amended Trust Agreement to extend the date by which the Company (i) may consummate a merger, capital stock exchange, asset acquisition, stock purchase, reorganization or similar business combination involving the Company and one or more businesses, which we refer to as a “business combination,” (ii) cease its operations if it fails to complete such business combination, and (iii) redeem or repurchase 100% of the Company’s common stock included as part of the units sold in the Company’s initial public offering (provided the Company funds the monthly extension payments to the Trust Account) unless extended, the Company will (a) cease all operations except for the purpose of winding up, (b) as promptly as reasonably possible but not more than ten business days thereafter, redeem the Public Shares, at a per-8share price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account, including interest earned on the funds held in the Trust Account and not previously released to pay taxes (less up to $20,200 of interest to pay dissolution expenses), divided by the number of then outstanding Public Shares, which redemption will completely extinguish Public Stockholders’ rights as stockholders (including the right to receive further liquidating distributions, if any), and (c) as promptly as reasonably possible following such redemption, subject to the approval of the Company’s remaining stockholders and the Company’s board of directors, dissolve and liquidate, subject in each case to the Company’s obligations under Delaware law to provide for claims of creditors and the requirements of other applicable law.

Also at the January 2023 Stockholders Meeting, the Company’s stockholders approved the First Amendment to the Amended and Restated Certificate of Incorporation of the Company (the “Charter Amendment”) to extend the Termination Date as amended in the amended Trust Agreement to extend the date by which the Company (i) may consummate a merger, capital stock exchange, asset acquisition, stock purchase, reorganization or similar business combination involving the Company and one or more businesses, which we refer to as a “business combination,” (ii) cease its operations if it fails to complete such business combination, and (iii) redeem or repurchase 100% of the Company’s common stock included as part of the units sold in the Company’s initial public offering (provided the Company funds the monthly extension payments to the Trust Account) unless extended, the Company will (a) cease all operations except for the purpose of winding up, (b) 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 earned on the funds held in the Trust Account and not previously released to pay taxes (less up to $100,000 of interest to pay dissolution expenses), divided by the number of then outstanding Public Shares, which redemption will completely extinguish Public Stockholders’ rights as stockholders (including the right to receive further liquidating distributions, if any), and (c) as promptly as reasonably possible following such redemption, subject to the approval of the Company’s remaining stockholders and the Company’s board of directors, dissolve and liquidate, subject in each case to the Company’s obligations under Delaware law to provide for claims of creditors and the requirements of other applicable law.

On June 9, 2023, the Company held an additional Special Meeting of Stockholders (the “June 2023 Stockholders Meeting”). At the June 2023 Stockholders Meeting, the Company’s stockholders approved an amendment to the Company’s Charter (a) to extend the Termination Date again by which the Company has to consummate a business combination from October 13, 2023 by up to three (3) one-month extensions to January 13, 2024 (the “Extended Termination Date”) and (b) to decrease the monthly extension fee from $0.0625 per share for each Public Share outstanding after giving effect to redemptions (in the aggregate, the “Monthly Extension Loan”) to, in the aggregate, the “Adjusted Monthly Extension Loan,” as defined above, commencing on June 13, 2023. As amended, the required payment for each monthly extension period shall constitute the deposit by Broad Capital LLC (or its affiliates or permitted designees) into the Trust Account of $150,000 for each such one-month extension beginning on June 13, 2023 until January 13, 2024, unless the closing of the Company’s initial business combination shall have occurred (the “Adjusted Monthly Extension Loan”) in exchange for a non-interest bearing, unsecured promissory note payable upon consummation of a business combination.

The Company also amended the Company’s Trust Agreement dated as of January 10, 2022, as amended on January 10, 2023, by and between the Company and Continental Stock Transfer & Trust Company, allowing the Company reduce the amount of the Monthly Extension Loan to $150,000 for each one-month extension beginning on June 13, 2023 until January 13, 2024, and to extend the Termination Date for an additional three (3) one-month extensions until January 13, 2024, and to update certain defined terms in the Trust Agreement (the “Second Amendment to the Trust Agreement” and such proposal the “Second Trust Amendment Proposal”).

At the June 2023 Stockholders Meeting, the Company’s stockholders holding 1,409,026 Public Shares of common stock exercised their right to redeem their shares for cash at an approximate price of $10.68 per share of the funds in the Trust Account. As a result, approximately $15,048,835 was removed from the Trust Account to pay such holders. Following the redemption, the Company’s remaining common stock subject to redemption outstanding were 4,522,582.

Thereafter, the Company was required to deposit into the Trust Account $150,000 for each extension period exercised commencing June 13, 2023 and ending on January 13, 2024, unless the closing of the Company’s initial business combination shall have occurred.

F-8

On January 8, 2024, the Company held a Special Meeting of Stockholders (the “Meeting”). At the Meeting, the Company’s stockholders approved an amendment to the Company’s Charter, as amended on January 11, 2023 and June 12, 2023 (the “Extension Amendment Proposal”), (a) to extend the date by which the Company have to consummate a business combination from January 13, 2024 (the “Termination Date”) by up to twelve (12) one-month extensions to January 13, 2025 (the “Extended Date”) and (b) to decrease the monthly extension fee from $150,000 (the “Monthly Extension Loan”) to the Adjusted Monthly Extension Loan commencing on January 13, 2024.

The Company also amended the Company’s investment management trust agreement (the “Trust Agreement”), dated as of January 10, 2022, as amended on January 10, 2023 and June 12, 2023, by and between the Company and Continental Stock Transfer & Trust Company, allowing the Company to reduce the amount of the Monthly Extension Loan to $60,000 for each one-month extension beginning on January 13, 2024 until January 13, 2025, to extend the Termination Date for an additional twelve (12) one-month extensions until January 13, 2025, to require Continental Stock Transfer & Trust Company to invest funds in an interest-bearing demand deposit account, and to update certain defined terms in the Trust Agreement.

~~F-9~~On January 8, 2024, stockholders holding 2,804,919 shares of common stock exercised their right to redeem their shares for cash at an approximate price of $11.23 per share of the funds in the Trust Account. As a result, approximately $31.2 million was removed from the Trust Account to pay such holders. Following the redemption, the Company’s remaining common stock subject to redemption outstanding were 1,717,663. The Company is required to deposit $60,000 into the Trust Account for each monthly extension exercised commencing on January 13, 2024 and ending on January 13, 2025.

On January 813, ~~2024~~2025, ~~stockholders~~the ~~holding~~Company ~~2,804,919~~held ~~shares~~a Special Meeting of ~~common~~Stockholders ~~stock~~(the ~~exercised~~“Meeting”). ~~their~~At ~~right~~the toMeeting, ~~redeem~~the ~~their~~Company’s stockholders ~~shares~~approved ~~for~~an ~~cash~~amendment atto anthe ~~approximate price~~Company’s ofCharter ~~$11.23~~(the ~~per~~“Charter ~~share~~Amendment ofProposal”), (a) to extend the ~~funds~~date inby ~~the~~which ~~Trust~~we ~~Account.~~have Asto consummate a ~~result,~~business ~~approximately~~combination ~~$31.2~~from ~~million~~January ~~will~~13, be2025 ~~removed~~(the ~~from~~“Termination ~~the~~Date”) ~~Trust Account~~by up to ~~pay~~twelve ~~such~~(12) ~~holders.~~one-month ~~Following~~extensions ~~the~~to ~~redemption~~January 13, 2026 (the ~~Company’s~~“Extended ~~remaining~~Date”) ~~common~~and ~~stock~~(b) ~~subject~~ to ~~redemption~~decrease ~~outstanding~~the ~~were~~monthly extension 1fee from $60,~~717,663.~~000 ~~The~~(the ~~Company~~“Monthly isExtension ~~required~~Loan”) to ~~deposit~~the lesser of (x) $6040,000 ~~into~~and (y) an aggregate amount equal to $0.03 multiplied by the ~~Trust~~number ~~Account~~of Public Shares of the Company that are not redeemed in connection with the stockholder vote to approve the Charter Amendment Proposal for each ~~monthly~~such one-month extension ~~exercised~~until ~~commencing~~January on13, ~~January~~2026, unless the closing of the Company’s initial 13business combination shall have occurred in exchange for a non-interest bearing, ~~2024~~unsecured ~~and~~promissory ~~ending~~note onpayable ~~January~~upon 13consummation of a business combination compliance with the procedures relating to any such extension, ~~2025~~as set forth in the Trust Agreement.

The Company also amended the Company’s investment management trust agreement (the “Trust Agreement”), dated as of January 10, 2022, as amended on January 10, 2023, June 12, 2023 and January 8, 2024, by and between the Company and Continental Stock Transfer & Trust Company, allowing the Company to reduce the amount of the Monthly Extension Loan to the Adjusted Monthly Extension Loan for each one-month extension beginning on January 13, 2025 until January 13, 2026, to extend the Termination Date for an additional twelve (12) one-month extensions until January 13, 2026, to require Continental Stock Transfer & Trust Company to invest funds in an interest-bearing demand deposit account, and to update certain defined terms in the Trust Agreement.

On January 13, 2025, the Company held a Special Meeting of Stockholders at which time, stockholders holding 1,616,447 shares of common stock exercised their right to redeem their shares for cash at an approximate price of $11.96 per share of the funds in the Trust Account. As a result, approximately $19.3 million was removed from the Trust Account to pay such holders. Following the redemption, the Company’s remaining Public Shares of common stock outstanding totaled 101,216 shares. The Company must deposit into the Trust Account $3,036 for each monthly extension period commencing on January 13, 2025 and ending on January 13, 2026.

The holders of the Insider Shares have agreed to waive their liquidation rights with respect to the Insider shares if the Company fails to complete a Business Combination within the Combination Period. However, if the holders of Insider shares acquire Public Shares in or after the Initial Public Offering, such Public Shares will be entitled to liquidating distributions from the Trust Account if the Company fails to complete a Business Combination within the Combination Period. The underwriters have agreed to waive their rights to their deferred underwriting commission (see Note 6) held in the Trust Account in the event the Company does not complete a Business Combination within the Combination Period, and, in such event, such amounts will be included with the other funds held in the Trust Account that will be available to fund the redemption of the Public Shares. In the event of such distribution, it is possible that the per share value of the assets remaining available for distribution will be less than the Initial Public Offering price per Unit ($10.00).

F-9

In order to protect the amounts held in the Trust Account, the Sponsor has agreed to be liable to the Company if and to the extent any claims by a third party for services rendered or products sold to the Company, or a prospective target business with which the Company has discussed entering into a transaction agreement, reduce the amount of funds in the Trust Account to below (i) $10.10 per Public Share or (ii) such lesser amount per Public Share held in the Trust Account as of the date of the liquidation of the Trust Account, if less than $10.10 per Public Share due to reductions in the value of the trust assets, in each case net of the amount of interest which may be withdrawn to pay taxes, except as to any claims by a third party who executed a waiver of any and all rights to seek access to the Trust Account and except as to any claims under the Company’s indemnity of the underwriters of the Initial Public Offering against certain liabilities, including liabilities under the Securities Act of 1933, as amended (the “Securities Act”). Moreover, if an executed waiver is deemed to be unenforceable against a third party, the Sponsor will not be responsible to the extent of any liability for such third-party claims. The Company will seek to reduce the possibility that the Sponsor will have to indemnify the Trust Account due to claims of creditors by endeavoring to have all vendors, service providers (except for the Company’s independent registered accounting firm), prospective target businesses and other entities with which the Company does business, execute agreements with the Company waiving any right, title, interest or claim of any kind in or to monies held in the Trust Account.

Liquidity and Capital Resources

As of ~~September~~March 3031, ~~2024~~2025 and December 31, ~~2023~~2024, the Company had $3066,~~680~~249 and $~~15,282~~585 of cash in its operating bank account respectively.

~~F-10~~The Company’s liquidity needs prior to the consummation of the Initial Public Offering were satisfied through the payment of $25,000 from the Sponsor to cover for certain offering costs on the Company’s behalf in exchange for issuance of Insider shares (as defined in Note 5). Following the Initial Public Offering of the Company on January 13, 2022, a total of $133,533 under the promissory note was repaid on January 19, 2022. After the consummation of the Initial Public Offering, the Company’s liquidity has been satisfied through the net proceeds from the consummation of the Initial Public Offering and the Private Placement held outside of the Trust Account. In addition, to finance transaction costs in connection with a Business Combination, the Sponsor or an affiliate of the Sponsor, or certain of the Company’s officers and directors may, but are not obligated to, provide the Company Working Capital Loans (as defined in Note 5). As of March 31, 2025 and December 31, 2024, there were $1,501,654 and $1,267,408 outstanding under Working Capital Loan and $3,506,664 and $3,503,628 outstanding under Extension Loan, respectively.

The Company’s liquidity needs prior to the consummation of the Initial Public Offering were satisfied through the payment of $25,000 from the Sponsor to cover for certain offering costs on the Company’s behalf in exchange for issuance of Insider shares (as defined in Note 5). Following the Initial Public Offering of the Company on January 13, 2022, a total of $133,533 under the promissory note was repaid on January 19, 2022. After the consummation of the Initial Public Offering, the Company’s liquidity has been satisfied through the net proceeds from the consummation of the Initial Public Offering and the Private Placement held outside of the Trust Account. In addition, to finance transaction costs in connection with a Business Combination, the Sponsor or an affiliate of the Sponsor, or certain of the Company’s officers and directors may, but are not obligated to, provide the Company Working Capital Loans (as defined in Note 5). As of September 30, 2024, there was $1,088,861 outstanding under Working Capital Loan and $3,323,628 outstanding under Extension Loan, which was an increase of $180,000 from $3,143,628 at June 30, 2024, representing the payment of $60,000 for each month extension in July, August and September 2024.

Going Concern Consideration

The Company expects to incur significant costs in pursuit of its financing and acquisition plans. In connection with the Company’s assessment of going concern considerations in accordance with Accounting Standards Update (“ASU”) 2014-15, “Disclosures of Uncertainties about an Entity’s Ability to Continue as a Going Concern,” management has determined that if the Company is unsuccessful in consummating an initial business combination within the prescribed period of time from the closing of the Initial Public Offering, the requirement that the Company cease all operations, redeem the Public Shares and thereafter liquidate and dissolve raises substantial doubt about the ability to continue as a going concern. ~~The~~within ~~financial~~one ~~statements~~year doafter ~~not~~the ~~include~~date ~~any adjustments~~ that ~~might~~ ~~result from~~ the ~~outcome~~financial ofstatements are ~~this uncertainty~~issued. ~~Management~~There ~~has~~is ~~determined~~no assurance that the Company’s ~~has~~plans ~~funds~~to ~~that~~consummate ~~are~~an ~~sufficient~~initial tobusiness ~~fund~~combination ~~the working~~will ~~capital~~be ~~needs~~successful of within the ~~Company~~Combination ~~until~~Period. ~~the~~The ~~consummation~~financial ofstatements ando ~~initial~~not ~~business~~include ~~combination~~any oradjustments ~~the~~that ~~winding~~might upresult offrom the ~~Company~~outcome asof ~~stipulated~~this uncertainty. Management’s plan in ~~the~~addressing ~~Company’s~~this ~~amended~~uncertainty ~~and~~is ~~restated~~through ~~memorandum~~the borrowing of ~~association~~Working Capital Loans, as defined below (see Note 5). The accompanying financial statement has been prepared in conformity with generally accepted accounting principles in the United States of America (“GAAP”), which contemplate continuation of the Company as a going concern.

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying unaudited interim financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information, as set forth by the Financial Accounting Standards Board (“FASB”), and pursuant to the rules and regulations of the SEC. The unaudited interim financial statements should be read in conjunction with the Company’s Annual Report on Form 10-K, as filed with the SEC on ~~March~~April 1415, ~~2024~~2025. In the opinion of management, the unaudited financial statements reflect all adjustments, which include only normal recurring adjustments necessary for the fair statement of the balances and results for the periods presented. The interim results for the ~~nine~~three months ended ~~September~~March 3031, ~~2024~~2025 are not necessarily indicative of the results that may be expected through December 31, ~~2024~~2025 or for any future periods.

F-10

Emerging Growth Company

The Company is an “emerging growth company,” as defined in Section 2(a) of 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 stockholder approval of any golden parachute payments not previously approved.

F-11

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 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 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 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 revenues and 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 no cash equivalents as of ~~September~~March 3031, ~~2024~~2025 and December 31, ~~2023~~2024.

~~Marketable~~Cash ~~Securities~~ Held in Trust Account

AsOn ofJanuary ~~September 30~~4, 2024, we instructed our trust custodian to liquidate our positions in marketable securities and ~~December~~invest 100% of the trust account in an interest-bearing demand deposit account. As of March 31, ~~2023~~2025, substantially all of the assets held in the Trust Account were held in ~~government~~interest-bearing ~~securities (United~~demand ~~States~~deposit ~~Treasury Bills)~~account. As of ~~September~~March 3031, ~~2024~~2025 and December 31, ~~2023~~2024, the balance in the Trust Account was $201,~~160~~216,~~402 and~~693 and $5020,~~772~~521,~~949~~640, respectively.

~~Deferred~~Other ~~offering costs~~Liabilities

~~Deferred offering~~During ~~costs~~the ~~consist~~fiscal ofyear December ~~underwriting~~31, ~~legal~~2024, ~~accounting~~$677,971 was ~~and~~withdrawn ~~other~~from ~~expenses~~the ~~incurred~~cash ~~through~~held ~~the~~in ~~balance~~Trust ~~sheet~~for ~~date~~taxes, ~~that~~the ~~are~~Company ~~directly~~paid approximately $163,000 ~~related~~of toFranchise taxes, and the ~~Proposed~~Company ~~Offering~~did ~~and~~not ~~that~~pay ~~will~~any beother ~~charged~~tax topayments ~~stockholders’~~as ~~equity~~of ~~upon~~December 31, 2024. During the ~~completion~~three months ofended March 31, 2025, the ~~Proposed~~Company ~~Offering.~~withdrew $190,520 ~~Should~~from the ~~Proposed~~Trust ~~Offering~~Account ~~have~~and ~~proved~~paid $57,084 related to beFranchise ~~unsuccessful~~Tax, ~~these~~and ~~deferred~~the ~~costs,~~Company asdid ~~well~~not aspay ~~additional~~any ~~expenses~~other ~~incurred,~~tax ~~would~~payments ~~have been~~as ~~charged~~of toMarch ~~operations~~31, 2025.

As of March 31, 2025 and December 31, 2024, respectively, there is $634,874 and $634,874 income tax payable and $70,560 and $55,834 of franchise tax payable.

F-11

During the three months ended March 31, 2025 and the year ended December 31, 2024, the Company used $133,435 and $515,000, respectively, of the tax withdrawals to pay for company operating expenses. As a result, the Company recorded a current other liability of $648,435 and $515,000, as of March 31, 2025 and December 31, 2024, respectively, since the Company is obligated to use these funds directly and only for the use of paying taxes as stated in the Company’s Trust agreement.

Franchise Tax

Delaware, where the Company is incorporated, imposes a franchise tax that applies to most business entities that are formed or qualified to do business, or which are otherwise doing business, in Delaware. Delaware franchise tax is based on authorized shares or on assumed par and non-par capital, whichever yields a lower result. Under the authorized shares method, each share is taxed at a graduated rate based on the number of authorized shares. ~~During~~For the ~~nine~~three months ended ~~September~~March 3031, ~~2024~~2025 and ~~2023~~2024 the company incurred $~~120~~71,~~000~~810 and $~~179~~40,~~206 in~~000 in Delaware franchise tax respectively.

Income Taxes

The Company complies with the accounting and reporting requirements of ASC Topic 740, “Income Taxes,” which requires an asset and liability approach to financial accounting and reporting for income taxes. Deferred income tax assets and liabilities are computed for differences between the financial statement and tax bases of assets and liabilities that will result in future taxable or deductible amounts, based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.

~~F-12~~ASC 740 prescribes a recognition threshold and a measurement attribute for the financial statements’ 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. The Company is subject to income tax examinations by major taxing authorities since inception.

~~ASC~~The ~~740~~effective ~~prescribes~~tax arate ~~recognition threshold and a measurement attribute~~ for the ~~financial~~three ~~statements’~~months ~~recognition~~ended ~~and~~March ~~measurement~~31, ~~of tax~~2025 ~~positions~~and ~~taken~~2024 oris ~~expected~~0% toand ~~be taken in a tax return~~10. ~~For those benefits to be recognized~~82%, ~~a tax position must be more likely than not to be sustained upon examination by taxing authorities~~respectively. The ~~Company~~effective ~~recognizes~~tax ~~accrued~~rate ~~interest and penalties related to unrecognized~~differs ~~tax~~from ~~benefits~~the asstatutory ~~income~~ tax ~~expense.~~rate ~~There~~of ~~were~~21% ~~no unrecognized tax benefits and no amounts accrued~~ for ~~interest~~the ~~and~~three ~~penalties~~months asended ofMarch ~~September 30~~31, ~~2024~~2025 and ~~December 31~~2024, ~~2023.~~due ~~The~~to ~~Company~~transaction iscosts ~~currently~~and ~~not~~the ~~aware~~valuation ~~of any issues under review that could result in significant payments,~~allowance ~~accruals~~on orthe ~~material~~deferred ~~deviation from its position. The Company is subject to income~~ tax ~~examinations by major taxing authorities since inception~~assets.

The ~~effective~~income tax ~~rate~~provision for the ~~nine~~three months ended ~~September~~March 3031, ~~2024~~2025 and ~~2023~~2024 isare ~~13.81%~~$0 and ~~412.86%~~ $52, 091, respectively. The ~~effective~~income tax ~~rate~~payable ~~differs from~~as ~~the statutory tax rate~~ of ~~21%~~March ~~for~~31, ~~the~~2025 ~~nine~~and ~~months~~December ~~ended September 30~~31, 2024 ~~and~~are ~~2023~~$634, ~~due to transaction costs~~ 874 and ~~the valuation~~$634,874, ~~allowance on the deferred tax assets~~respectively.

The income tax provision for the nine months ended September 30, 2024 and 2023 are $124,495 and $400,849, respectively. The income tax payable as of September 30, 2024 is $759,369 and the income tax payable as of December 31, 2023 is $634,874.

Inflation Reduction Act of 2022

On August 16, 2022, the Inflation Reduction Act of 2022 (the “IR Act”) was signed into federal law. The IR Act provides for, among other things, a new U.S. federal 1% excise tax on certain repurchases (including redemptions) of stock by publicly traded domestic (i.e., U.S.) corporations and certain domestic subsidiaries of publicly traded foreign corporations. The excise tax is imposed on the repurchasing corporation itself, not its stockholders from which shares are repurchased. The amount of the excise tax is generally 1% of the fair market value of the shares repurchased at the time of the repurchase. However, for purposes of calculating the excise tax, repurchasing corporations are permitted to net the fair market value of certain new stock issuances against the fair market value of stock repurchases during the same taxable year. In addition, certain exceptions apply to the excise tax. The U.S. Department of the Treasury (the “Treasury”) has been given authority to provide regulations and other guidance to carry out and prevent the abuse or avoidance of the excise tax. The IR Act applies only to repurchases that occur after December 31, 2022.

F-12

Any redemption or other repurchase that occurs after December 31, 2022, in connection with a Business Combination, extension vote or otherwise, may be subject to the excise tax. Whether and to what extent the Company would be subject to the excise tax in connection with a Business Combination, extension vote or otherwise would depend on a number of factors, including (i) the fair market value of the redemptions and repurchases in connection with the Business Combination, extension or otherwise, (ii) the structure of a Business Combination, (iii) the nature and amount of any “PIPE” or other equity issuances in connection with a Business Combination (or otherwise issued not in connection with a Business Combination but issued within the same taxable year of a Business Combination) and (iv) the content of regulations and other guidance from the Treasury. In addition, because the excise tax would be payable by the Company and not by the redeeming holders, the mechanics of any required payment of the excise tax have not been determined. The foregoing could cause a reduction in the cash available on hand to complete a Business Combination and in the Company’s ability to complete a Business Combination.

At this time, it has been determined that the IR Act tax provisions would have an impact to the Company’s fiscal ~~2023~~2024 and ~~2024~~2025 tax provision as there were redemptions by the public stockholders in ~~2023~~2024 and ~~2024~~2025; as a result, the Company recorded $~~895~~1,~~904~~087,575 and $~~584~~895,~~031~~904 excise tax liability as of ~~September~~March 3031, ~~2024~~2025 and December 31, ~~2023~~2024, respectively. The Company will continue to monitor for updates to ~~the~~ the Company’s business along with guidance issued with respect to the IR Act to determine whether any adjustments are needed to ~~the~~ the Company’s tax provision in future periods.

Class A Common Stock Subject to Redemption

All of the Class A common stocks sold as part of the Units in the Initial Public Offering contain a redemption feature which allows for the redemption of such Public Shares in connection with the Company’s liquidation, if there is a stockholder vote or tender offer in connection with the Business Combination and in connection with certain amendments to the Company’s amended and restated certificate of incorporation. In accordance with ASC 480, conditionally redeemable Class A common stocks (including Class A common stocks that feature 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) are classified as temporary equity. Ordinary liquidation events, which involve the income and liquidation of all of the entity’s equity instruments, are excluded from the provisions of ASC 480. Although the Company did not specify a maximum redemption threshold, its charter provides that currently, the Company will not redeem Public Shares in an amount that would cause its net tangible assets to be less than $5,000,001. However, the threshold in its charter would not change the nature of the underlying shares as redeemable and thus public shares would be required to be disclosed outside of permanent equity. The Company recognizes changes in redemption value immediately as they occur and adjusts the carrying value of redeemable shares of common stock to equal the redemption value ($10.15 per share) at the end of each reporting period. Such changes are reflected in additional paid-in capital, or in the absence of additional capital, in accumulated deficit.

~~F-13~~As of March 31, 2025 and December 31, 2024, 101,216 and 1,717,663 shares of Class A Common Stock remain outstanding and are subject to possible redemption, respectively.

As of September 30, 2024 and December 31, 2023, 1,717,663 and 4,522,582 shares of Class A Common Stock remain outstanding and are subject to possible redemption, respectively.

Net loss per share

The Company complies with accounting and disclosure requirements of ASC Topic 260, “Earnings Per Share.” Net loss per share is computed by dividing net loss by the weighted average number of common stock outstanding during the period, excluding common stock subject to forfeiture. For the ~~nine~~three months ended ~~September~~March 3031, ~~2024~~2025 and ~~September~~March 3031, ~~2023~~2024, the Company did not have any dilutive securities and other contracts that could, potentially, be exercised or converted into common stock and then share in the earnings of the Company. As a result, diluted loss per share is the same as basic loss per share for the periods presented.

Concentration of Credit Risk

Financial instruments that potentially subject the Company to concentration of credit risk consist of a cash account in a financial institution which, at times may exceed the Federal depository insurance coverage of $250,000. As of ~~September~~March 3031, ~~2024~~2025 and December 31, ~~2023~~2024, the ~~Company~~ Company had not experienced losses on this account and management believes the Company is not exposed to significant risks on such account.

F-13

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.

Fair value is defined as the price that would be received for sale of an asset or paid for transfer of a liability, in an orderly transaction between market participants at the measurement date. GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). These tiers include:

● Level 1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets; ● Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and ● Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.

The following table presents information about the Company’s financial assets that are measured at fair value on a recurring basis as of September 30, 2024 and December 31, 2023:

	●	Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and

	●	Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.

The following table presents information about the Company’s financial assets that are measured at fair value on a recurring basis as of March 31, 2025 and December 31, 2024:

	Level		~~September~~March 3031, ~~2024~~2025		December 31, ~~2023~~2024
Assets:
Cash and marketable securities held in trust account		1	$	20,160,402	$	50,772,949
Cash held in trust account		1	$	1,216,693	$	20,521,640

F-14

Recent Accounting Standards

~~The Company’s~~Our management does not believe that any recently issued, but not yet effective, accounting ~~standards updates~~pronouncements, if currently adopted, would have a material effect on the ~~accompanying~~Company’s financial ~~statement~~statements.

Risks and Uncertainties

Management continues to evaluate the impact of the COVID-19 pandemic on the industry and has concluded that while it is reasonably possible that the virus could have a negative effect on the Company’s financial position, results of its operations, close of the Initial Public Offering, and/or search for a target company, the specific impact is not readily determinable as of the date of these financial statements. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

NOTE 3. INITIAL PUBLIC OFFERING

On January 13, 2022, the Company closed its Initial Public Offering of 10,000,000 Units at $10.00 per Unit, generating gross proceeds of $100,000,000. Each Unit consists of one share of common stock and one right to receive one-tenth (1/10) of one share of common stock upon the consummation of an initial business combination.

Each Unit consists of one share of common stock and one right to receive one-tenth (1/10) of one share of common stock upon the consummation of an initial business combination.

As of January 13, 2022, the Company closed its Initial Public Offering and incurred transaction costs of approximately $6,917,226, of which $3,500,000 was for deferred underwriting commissions.

F-14

On February 9, 2022, the Underwriters partially exercised the over-allotment option and on February 10, 2022, purchased an additional 159,069 Units from the Company (the “Over-Allotment Units”), generating gross proceeds of $1,590,690, and forfeited the remainder of the option.

NOTE 4. PRIVATE PLACEMENT

Simultaneously with the closing of the Initial Public Offering, the Sponsor purchased an aggregate of 446,358 Placement Units at a price of $10.00 per Placement Unit ($4,463,580 in the aggregate).

The proceeds from the sale of the Placement Units were added to the net proceeds from the Initial Public Offering held in the Trust Account. The Placement Units are identical to the Units sold in the Initial Public Offering. If the Company does not complete a Business Combination within the Combination Period, the proceeds from the sale of the Placement Units will be used to fund the redemption of the Public Shares (subject to the requirements of applicable law) and the Placement Units will expire worthless.

Simultaneously with the closing of the Over-Allotment, the Company completed the private sale of an additional 4,772 placement units at a purchase price of $10.00 per placement unit, to the Company’s sponsor, Broad Capital LLC, generating additional gross proceeds to the Company of $47,720.

In connection with the closing and sale of the Over-Allotment Units and the additional placement units (together, the “Over-Allotment Closing”), a total of $1,606,597 in proceeds from the Over-Allotment Closing was placed in a U.S.-based trust account established for the benefit of the Company’s public stockholders, maintained by Continental Stock Transfer & Trust Company, acting as trustee.

NOTE 5. RELATED PARTY TRANSACTIONS

Insider shares

On May 7, 2021, the Sponsor purchased 2,875,000 insider shares for an aggregate purchase price of $25,000. The number of insider shares will equal, on an as-converted basis, approximately 20% of the Company’s issued and outstanding shares of Common Stock after the Initial Public Offering.

F-15

On May 25, 2021, the Sponsor transferred 80,000 insider shares of Common Stock among our four independent directors, leaving 2,795,000 insider shares held by our Sponsor.

Due to the over-allotment option being partially exercised by the underwriter on February 10, 2022 (see note 6), the Sponsor forfeited 335,233 insider shares. As of ~~September~~March 3031, ~~2024~~2025 and December 31, ~~2023~~2024, there were 2,539,767 insider shares issued and outstanding and no further insider shares are subject to forfeiture.

The initial stockholders have agreed not to transfer, assign or sell any of the Common Stock (except to certain permitted transferees as disclosed herein) until, with respect to any of the Common Stock, the earlier of (i) six months after the date of the consummation of a Business Combination, or (ii) the date on which the closing price of the Company’s common stock equals or exceeds $12.00 per share (as adjusted for share subdivisions, share dividends, reorganizations and recapitalizations) for any 20 trading days within any 30-trading day period commencing after a Business Combination, or earlier, if, subsequent to a Business Combination, the Company consummates a subsequent liquidation, merger, share exchange or other similar transaction which results in all of the Company’s stockholders having the right to exchange their Common Stock for cash, securities or other property.

Promissory Note – Related Party

On April 16, 2021, the Sponsor issued an unsecured promissory note to the Company, pursuant to which the Company may borrow up to an aggregate principal amount of $300,000, to be used for payment of costs related to the Initial Public Offering. The note is non-interest bearing and payable on the earlier of (i) March 31, 2022, or (ii) the consummation of the Initial Public Offering pursuant to an Amendment to Promissory Note effective September 30, 2021. The Company had borrowed $133,357 under the promissory note with the Sponsor. Following the closing of the Initial Public Offering on January 13, 2022, the Company repaid a total of $133,357 under the promissory note on January 19, 2022. The Company has not drawn additional funds on the promissory note as of March ~~September 30~~31, ~~2024~~2025.

F-15

Working Capital Loans

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 officers and directors may, but are not obligated to, loan the Company funds as may be required (“Working Capital Loans”). Such Working Capital Loans would be evidenced by promissory notes. The notes may be repaid upon completion of a Business Combination, with interest, or, at the lender’s discretion, up to $1,500,000 of the notes may be converted upon completion of a Business Combination into units at a price of $10.00 per unit. Such units would be identical to the Placement Units. If 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. As of ~~September~~March 3031, ~~2024~~2025, there was $1,~~088~~501,~~861~~654 outstanding under working capital loans and as of December 31, ~~2023~~2024, there was $~~754~~1,~~748~~267,408 borrowed under working capital loan.

Extension Loan

On January 11, 2023, the Company approved the First Amendment to the Amended and Restated Certificate of Incorporation of the Company (the “Charter Amendment”) and approved the proposal to amend the Company’s Trust Agreement with Continental. The Charter Amendment allows the Company to extend the Termination Date by up to nine (9) one-month extensions to October 13, 2023 provided that the Sponsor (or its affiliates or permitted designees) will deposit into the Trust Account an additional $0.0625 per share or approximately $370,726 for each month until October 13, 2023. On June 9, 2023, the Company held a Special Meeting of Stockholders and approved an amendment to the Company’s Charter, as further amended on January 11, 2023 to extend the date by which they have to consummate a business combination from October 13, 2023 by up to three (3) one-month extensions to January 13, 2024 and to decrease the monthly extension fee from $370,726 to $150,000 per month. On January 8, 2024, the Company amended the Company’s investment management trust agreement (the “Trust Agreement”), dated as of January 10, 2022, as amended on January 11, 2023 and June 12, 2023, by and between the Company and Continental Stock Transfer & Trust Company, allowing the Company to reduce the amount of the Monthly Extension Loan to $60,000 for each one-month extension beginning on January 13, 2024 until January 13, 2025, to extend the Termination Date for an additional twelve (12) one-month extensions until January 13, 2025, to require Continental Stock Transfer & Trust Company to invest funds in an interest-bearing demand deposit account, and to update certain defined terms in the Trust Agreement. AsOn January 13, 2025, the Company amended the Company’s investment management trust agreement (the “Trust Agreement”), dated as of ~~September~~January 3010, 2022, as amended on January 11, 2023, June 12, 2023 and January 8, 2024, by and between the Company and Continental Stock Transfer & Trust Company, allowing the Company to reduce the amount of the Monthly Extension Loan to $3,036 for each one-month extension beginning on January 13, 2025 until January 13, 2026, to extend the Termination Date for an additional twelve (12) one-month extensions until January 13, 2025, to require Continental Stock Transfer & Trust Company to invest funds in an interest-bearing demand deposit account, and to update certain defined terms in the Trust Agreement. As of March 31, 2025 and December 31, ~~2023~~2024, there ~~was~~were $3,~~323~~506,~~628~~664 and $23,~~903~~503,628 outstanding under extension loans, respectively.

F-16

No compensation of any kind, including any finder’s fee, reimbursement, consulting fee or monies in respect of any payment of a loan, will be paid by us to our sponsor, officers or directors or any affiliate of our sponsor, officers or directors prior to, or in connection with any services rendered in order to effectuate, the consummation of an initial business combination (regardless of the type of transaction that it is). However, these individuals will be reimbursed for any out-of-pocket expenses incurred in connection with activities on our behalf such as identifying potential target businesses and performing due diligence on suitable business combinations. Our audit committee will review on a quarterly basis all payments that were made to our sponsor, officers, directors or our or their affiliates and will determine which expenses and the amount of expenses that will be reimbursed. There is no cap or ceiling on the reimbursement of out-of-pocket expenses incurred by such persons in connection with activities on our behalf.

F-16

Administrative Services Arrangement

Commencing on the date the Units were first listed on the Nasdaq, the Company agreed to pay the Sponsor $10,000 per month for office space, utilities and secretarial and administrative support for up to 18 months. Upon completion of the Initial Business Combination or the Company’s liquidation, the Company will cease paying these monthly fees. For the ~~nine~~three months ended ~~September~~March 3031, ~~2024~~2025 and the ~~nine~~three months ended ~~September~~ 30March 31, ~~2023~~2024, the Company incurred $9030,000 and $9030,000, respectively, in fees related to this service. As of ~~September~~March 3031, ~~2024~~ 2025 and December 31, ~~2023~~2024, all expenses associated with this service isare included in Accrued Expenses and none ~~has~~have been paid. Total amount due as of March ~~September 30~~31, ~~2024~~2025 and December 31, ~~2023~~2024 are $~~320~~380,000 and $~~230~~350,000, respectively.

NOTE 6. COMMITMENTS AND CONTINGENCIES

Registration Rights

The holders of the insider shares and Placement Units that may be issued upon conversion of Working Capital Loans (and any shares of Common Stock issuable upon the exercise of the Placement Units or units issued upon conversion of the Working Capital Loans and upon conversion of the Insider shares) will be entitled to registration rights pursuant to a registration rights agreement to be signed prior to or on the effective date of Initial Public Offering requiring the Company to register such securities for resale. The holders of these securities will be entitled to make up to three demands, excluding short form registration demands, that the Company register such securities. In addition, the holders have certain “piggy-back” registration rights with respect to registration statements filed subsequent to completion of a Business Combination and rights to require the Company to register for resale such securities pursuant to Rule 415 under the Securities Act. However, the registration rights agreement provides that the Company will not be required to effect or permit any registration or cause any registration statement to become effective until the securities covered thereby are released from their lock-up restrictions. The Company will bear the expenses incurred in connection with the filing of any such registration statements.

Underwriting Agreement

The underwriters were entitled to a cash underwriting discount of $0.20 per Unit, or $2,000,000 in the aggregate (or $2,300,000 in the aggregate if the underwriters’ over-allotment option is exercised in full), payable upon the closing of the Initial Public Offering. In addition, the underwriters were entitled to a deferred fee of $0.35 per Unit, or $3,500,000 in the aggregate (or $4,025,000 in the aggregate if the underwriters’ over-allotment option is exercised in full). The deferred fee will become payable to the underwriters from the amounts held in the Trust Account solely in the event that the Company completes a Business Combination, subject to the terms of the underwriting agreement.

On February 10, 2022, the underwriters purchased an additional 159,069 Option Units pursuant to the exercise of the over-allotment option. The Option Units were sold at an offering price of $10.00 per Unit, generating additional gross proceeds to the Company of $1,590,690.

F-17

NOTE 7. STOCKHOLDERS’ DEFICIT

Common Stock — Our Certificate of Incorporation authorizes the Company to issue 100,000,000 shares of common stock with a par value of $0.000001 per share. Holders of the Company’s common stock are entitled to one vote for each share. OnAs ~~September~~of 30March 31, ~~2024~~2025 and December 31, ~~2023~~2024, there were 2,990,897 shares (excluding 1101,~~717,663~~216 and 41,~~522~~717,~~582~~663 shares respectively subject to possible redemption) ~~shares~~ shares of common stock issued and outstanding.

Preferred Shares — The Company is authorized to issue 1,000,000 shares of preferred stock with a par value of $0.000001 per share with such designation, rights and preferences as may be determined from time to time by the Company’s Board of Directors. OnAs ~~September~~of March 3031, ~~2024~~2025 and December 31, ~~2023~~2024, there were no preferred shares issued or outstanding.

F-17

Rights — Except in cases where the Company is not the surviving company in a Business Combination, each holder of a Public Right will automatically receive one-tenth (1/10) of one share of common stock upon consummation of a Business Combination, even if the holder of a Public Right converted all shares held by him, her or it in connection with a Business Combination or an amendment to the Company’s Amended and Restated Certificate of Incorporation with respect to its pre-business combination activities. In the event that the Company will not be the surviving company upon completion of a Business Combination, each holder of a Public Right will be required to affirmatively convert his, her or its rights in order to receive the one-tenth (1/10) of a share underlying each Public Right upon consummation of the Business Combination.

The Company will not issue fractional shares in connection with an exchange of Public Rights. Fractional shares will either be rounded down to the nearest whole share or otherwise addressed in accordance with the applicable provisions of the Delaware General Corporation Law. As a result, the holders of the Public Rights must hold rights in multiples of 10 in order to receive shares for all of the holders’ rights upon closing of a Business Combination.

NOTE 8. ~~SUBSEQUENT~~SEGMENT ~~EVENTS~~INFORMATION

OnASC ~~October~~Topic 11280, ~~2024,~~“Segment ~~the Company~~Reporting,” ~~OMG,~~establishes ~~the~~standards ~~Seller,~~for ~~the~~companies ~~Indemnified~~to ~~Party~~report ~~Representative,~~in ~~and~~their ~~the~~financial ~~Purchaser~~statement ~~entered~~information ~~into that certain BCA~~about ~~Amendment~~operating ~~No.~~segments, ~~6 to (i) decrease the number of Purchaser Shares to be issued to the Seller as consideration at the Closing from 7~~products,~~500,000 to~~ 4services,~~000,000;~~ ~~(ii)~~geographic ~~clarify~~areas, ~~certain~~and ~~definitions~~major tocustomers. ~~the~~Operating ~~BCA;~~segments ~~(iii)~~are ~~increase~~defined ~~the~~as ~~number~~components of ~~Purchaser~~an ~~Shares~~enterprise for towhich beseparate ~~issued~~financial toinformation ~~the~~is ~~Seller~~available ~~in connection~~that ~~with~~is ~~the~~regularly ~~Earnout~~evaluated ~~such~~by ~~that~~ the ~~Seller~~Company’s ~~could~~chief ~~earn~~operating updecision ~~to 800~~maker,~~000 Purchaser Shares if the Purchaser achieved certain revenue~~ ~~milestones~~or ~~during the first year following the Closing; (iv) restructure the Earnout such that 3~~group,~~500,000~~ ~~Purchaser~~in ~~Shares~~deciding ~~subject~~how to ~~the~~ ~~Earnout~~allocate ~~are~~resources ~~to be issued to the Seller at the Closing rather than deposited with the Escrow Agent;~~ and ~~(v)~~assess ~~update the Earnout Period to cover a period of three years commencing on January 1, 2025~~performance. ~~The BCA Amendment No. 6 was made effective as of October 11, 2024.~~

The Company’s chief operating decision maker has been identified as the Chief Executive Officer and Chief Finance Officer (“CODM”), who reviews the operating results for the Company as a whole to make decisions about allocating resources and assessing financial performance. Accordingly, management has determined that the Company only has one operating segment.

When evaluating the Company’s performance and making key decisions regarding resource allocation, the CODM reviews key metrics, formation and operating costs and interest income earned on cash held in Trust Account which include the accompanying statement of operations.

The CODM reviews interest earned on cash held in Trust Account to measure and monitor shareholder value and determine the most effective strategy of cash with the Trust Account funds while maintaining compliance with the trust agreement. Formation and operating costs are reviewed and monitored by the CODM to manage and forecast cash to ensure enough capital is available to complete a business combination within the business combination period. The CODM also reviews formation and operating costs to manage, maintain and enforce all contractual agreements to ensure costs are aligned with all agreements and budget. The CODM also specifically reviews professional service fees in connection with the business combination, which are a significant segment expense as these represent significant costs affecting the Company’s consummation of the business combination. For the three months ended 2025 and 2024, all the Company’s formation and operating costs are related to the Business Combination and expenses related to being public company.

NOTE 9. SUBSEQUENT EVENTS

On April 07, 2025, the Company deposited $3,036 into the Company’s trust account for its public stockholders, allowing the Company to extend the period of time it has to consummate its initial business combination from April 13, 2025 to May 13, 2025.

F-18

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

References in this report (the “Quarterly Report”) to “we,” “us” or the “Company” refer to Broad Capital Acquisition Corp. References to our “management” or our “management team” refer to our officers and directors, and references to the “Sponsor” refer to Broad Capital, LLC. The following discussion and analysis of the Company’s financial condition and results of operations should be read in conjunction with the financial statements and the notes thereto contained elsewhere in this Quarterly Report. Certain information contained in the discussion and analysis set forth below includes forward-looking statements that involve risks and uncertainties.

Special Note Regarding Forward-Looking Statements

This Quarterly Report on Form 10-Q includes “forward-looking statements” within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act that are not historical facts and involve risks and uncertainties that could cause actual results to differ materially from those expected and projected. All statements other than statements of historical fact included in this Form 10-Q including statements in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” regarding the Company’s financial position, business strategy and the plans and objectives of management for future operations, are forward-looking statements. Words such as “expect,” “believe,” “anticipate,” “intend,” “estimate,” “seek” and variations and similar words and expressions are intended to identify such forward-looking statements. Such forward-looking statements relate to future events or future performance, but reflect management’s current beliefs, based on information currently available. A number of factors could cause actual events, performance or results to differ materially from the events, performance and results discussed in the forward-looking statements. For information identifying important factors that could cause actual results to differ materially from those anticipated in the forward-looking statements, please refer to the Risk Factors section of the Company’s Annual Report on Form 10-K for the year ending December 31, ~~2023~~2024 filed with the SEC on ~~March~~April 1415, ~~2024~~2025. The Company’s securities filings can be accessed on the EDGAR section of the SEC’s website at www.sec.gov. Except as expressly required by applicable securities law, the Company disclaims any intention or obligation to update or revise any forward-looking statements whether as a result of new information, future events or otherwise.

Overview

We are a blank check company formed under the laws of the State of Delaware on April 16, 2021, for the purpose of effecting a merger, capital stock exchange, asset acquisition, stock purchase, reorganization or other similar Business Combination with one or more businesses. We intend to effectuate our Business Combination using cash from the proceeds of the IPO and the sale of the private placement, our capital stock, debt or a combination of cash, stock and debt.

All activity through ~~September~~March 3031, ~~2024~~2025, relates to our formation and preparation of our IPO, which closed on January 11, 2022, and our search for an initial Business Combination and our pursuit of approval of the Business Combination pursuant to the Openmarkets Merger Agreement., which was terminated by Openmarkets on February 12, 2025. We expect to incur significant costs in the pursuit of our initial Business Combination. We cannot assure you that our plans to raise capital or to complete our initial Business Combination will be successful.

In our IPO, we completed the sale of 10,000,000 units that consisted of one share of common stock, par value $0.000001 per share and one right, with each right entitling the holder thereof to receive one-tenth (1/10) of a share of common stock upon consummation of our Business Combination. Simultaneously with the closing of our IPO, we closed a private placement of an aggregate of 446,358 units at a price of $10.00 per private placement unit, generating total gross proceeds of $4,463,580. On February 9, 2022, the underwriters partially exercised the Over-Allotment Option and purchased an additional 159,069 Units generating $1,590,690, and the Company completed the private sale of 4,772 private units generating $47,720 for a total of $4,511,300 from the placement units. In connection with the closing and sale of the Over-Allotment Units and the additional private placement units, $1,606,597 in proceeds from the Over-Allotment Closing (including $31,814 of the Underwriters’ deferred discount) was placed in a U.S.-based trust account maintained by Continental Stock Transfer & Trust Company, acting as trustee.

As of ~~September~~March 3031, ~~2024~~2025, we had ~~marketable~~cash ~~securities~~ held in the Trust ~~account~~Account for the benefit of the Company’s public stockholders of $201,~~160~~216,~~402~~693 (including $~~712~~43,~~832~~415 of interest earned ~~during~~for the ~~nine~~three months ended ~~September~~March 3031, ~~2024~~2025). The trust fund account is invested in interest-bearing ~~U.S.~~demand deposit ~~government~~account ~~securities~~ and the ~~income~~interest earned on those ~~investments~~cash is also for the benefit of our public stockholders.

Our management has broad discretion with respect to the specific application of the net proceeds of IPO and the Private Placement, although substantially all of the net proceeds are intended to be applied generally towards consummating a business combination.

For the three months ended March 31, 2025, $190,520 was withdrawn from the cash held in Trust for taxes, the Company paid approximately $57,084 of Franchise taxes, and the Company did not pay any other tax payments as of March 31, 2025. As of March 31, 2025 and December 31, 2024, respectively, there is $634,874 and $634,874 income tax payable and $70,560 and $55,834 of franchise tax payable.

During the three months ended March 31, 2025 and the year ended December 31, 2024 the Company used $133,435 and $515,000, respectively, of the tax withdrawals to pay for company operating expenses. As a result, the Company recorded a current other liability of $634,874 and $515,000, as of March 31, 2025 and December 31, 2024, respectively, since the Company is obligated to use these funds directly and only for the use of paying taxes as stated in the Company’s Trust agreement.

Results of Operations

We have neither engaged in any operations nor generated any revenues to date. Our only activities since inception have been organizational activities, those necessary to prepare for our Initial Public Offering and identifying a target company for our initial Business Combination. We do not expect to generate any operating revenues until after completion of our initial Business Combination. We generate non-operating income in the form of interest income on cash ~~and cash equivalents~~ held in the Trust Account. We incur expenses as a result of being a public company (for 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 ~~September~~March 3031, ~~2024~~2025, we had a net loss of $~~108~~385,~~671~~603 consisting of formation and operating costs of $~~178~~273,~~995~~026 and ~~franchise~~ franchise tax of $4071,~~000~~810 and ~~income tax of $36,586 and~~ interest expenses of $6784,~~308~~182 offset by interest earned on ~~marketable~~cash ~~securities~~ held in Trust of $~~214~~43,~~218~~415. ~~For~~By ~~the~~comparison, ~~nine~~for the three months ~~ended~~March ~~September 30~~31, 2024, we had a net loss of $1533,~~025,807~~432 consisting of formation and operating costs of $1669,~~303,310~~065 and franchise tax of $~~120~~40,000 ~~and~~ , income tax of $~~124~~52,~~495~~091 and interest expenses of $~~190~~60,~~834~~327 offset by interest earned on ~~marketable~~cash ~~securities~~ held in Trust of $~~712~~288,~~832~~051.

By comparison, for the three months ended September 30, 2023, we had a net loss of $185,725 consisting of formation and operating costs of $612,607, franchise taxes of $50,000, income taxes of $123,182 and interest expenses of $36,516, adjusted by interest income earned on marketable securities held in trust account in the amount of $636,580. For the nine months ended September 30, 2023, we had a net loss of $497,939 consisting of formation and operating costs of $1,939,085, franchise taxes of $179,206, income taxes of $400,849 and interest expenses of $66,809, adjusted by interest income earned on marketable securities held in trust account in the amount of $2,088,010.

Recent Developments

As previously reported by the Company on its Current Report on Form 8-K filed on January 24, 2023, on January 18, 2023, the Company entered into a definitive Agreement and Plan of Merger and Business Combination Agreement, as amended by BCA Amendment No. 1 dated August 1, 2023 and BCA Amendment No. 2 effective January 9, 2024 (the “Openmarkets Merger Agreement” or “BCA”) with Openmarkets Group Pty Ltd., an Australian proprietary limited company (the “Target”), BMYG OMG Pty Ltd, an Australian proprietary limited company and Broad Capital LLC, solely in its capacity as the Company’s sponsor.

~~Pursuant~~As topreviously ~~the~~reported ~~Openmarkets~~by ~~Merger~~the ~~Agreement,~~Company ~~prior~~on toForm ~~the~~8-K ~~closing~~filed (with the ~~“Closing”)~~Securities ofand ~~the~~Exchange ~~contemplated~~Commission ~~transactions~~on ~~(collectively~~February 18, ~~the~~ ~~“Business Combination”)~~2025, ~~the~~on ~~Parties~~February ~~will~~12, 2025, ~~cause~~ the Company toreceived ~~move~~a ~~its~~notice ~~domicile from the State~~ of ~~Delaware~~termination ~~to Australia by merging a to-be-formed Delaware corporation~~ (~~“Merger Sub”), which shall be wholly-owned by a to-be-formed Australian corporation (~~the “~~Purchaser~~Notice”) ~~with~~from ~~and~~Openmarkets ~~into~~Group ~~the~~Pty ~~Company,~~Ltd. ~~with~~advising ~~the~~that ~~Company~~they ~~continuing~~had terminated as the ~~surviving~~Merger ~~entity~~Agreement ~~and~~pursuant ato ~~wholly-owned~~Section ~~subsidiary~~ 11.1(d)(i) of the ~~Purchaser (the “Redomestication~~ Merger”) Agreement.

As a result of the Redomestication Merger, (i) each issued and outstanding share of the Company’s common stock, par value $0.000001 per share (the “Company Common Stock”), will convert into the right to receive one share of common stock of the Purchaser (the “Purchaser Shares”); (ii) each of the Company’s units (the “Company Units”), comprised of one share of Company Common Stock and one right to receive one-tenth of one share of Company Common Stock upon the Closing (each a “Company Right”), shall convert into the right to receive one unit of the Purchaser, comprised of one Purchaser Share and one right to receive one-tenth of one Purchaser Share upon the Closing (each a “Purchaser Right”); and (iii) each Company Right shall be converted into the right to receive one Purchaser Right. For more information on the Openmarkets Merger and the Openmarkets Merger Agreement, see “Item 1. Business” and please refer to our Current Report on Form 8-K, filed with the SEC on January 18, 2023.

Liquidity and Capital Resources

As of ~~September~~March 3031, ~~2024~~2025, the Company had $3066,~~680~~249 of cash in its operating bank account.

The Company’s liquidity needs prior to the consummation of the Initial Public Offering were satisfied through the payment of $25,000 from the Sponsor to cover ~~for~~ certain offering costs on the Company’s behalf in exchange for issuance of the insider shares ~~(as defined in Note 4)~~. Following the Initial Public Offering ofby the Company on January 13, 2022, a total of $133,533 under the promissory note was repaid on January 19, 2022, and the Company’s liquidity has been satisfied through the net proceeds from the consummation of the Initial Public Offering and the Private Placement held outside of the Trust Account. In addition, to finance transaction costs in connection with a Business Combination, the Sponsor or an affiliate of the Sponsor, or certain of the Company’s officers and directors may, but are not obligated to, provide the Company Working Capital Loans ~~(as defined in Note 5)~~. As of ~~September~~March 3031, ~~2024~~2025, there was $1,~~088~~501,~~861~~654 outstanding under the Working Capital Loan. By comparison, as of December 31, ~~2023~~2024, there was $~~754~~1,~~748~~267,408 under Working Capital Loan.

Pursuant to the January 2023 Stockholder Meeting, the June 2023 Stockholder Meeting and January 2024 Stockholder Meeting, each to extend the Termination Date and to provide for the payment of extension payments to the Trust Account, monthly extension loan advances (the “Extension Loan”) have occurred on the Company’s behalf to fund the required payment by the Sponsor or its affiliate or designee into the Trust Account in exchange for a non-interest bearing, unsecured promissory note payable upon consummation of a business combination. As of September 30, 2024, there was $3,323,628 outstanding under the Extension Loan and as of December 31, 2023, there was $2,903,628 outstanding under the Extension Loan.4

~~Based~~Pursuant onto the ~~foregoing,~~January ~~management~~2023 ~~believes~~Stockholder ~~that~~Meeting, the ~~Company~~June ~~expects~~2023 toStockholder ~~continue~~Meeting, tothe ~~incur~~January ~~significant~~2024 ~~costs~~Stockholder inMeeting, ~~pursuit~~and of the ~~consummation~~January 2025 ofStockholder aMeeting, ~~Business~~each ~~Combination.~~to ~~The~~extend ~~Company’s~~the ~~liquidity~~Termination ~~needs~~Date ~~prior~~and to ~~the~~provide ~~consummation~~for of the ~~Initial~~payment ~~Public~~of ~~Offering~~extension ~~had~~payments ~~been~~to ~~satisfied through proceeds from notes payable and from~~ the ~~issuance~~Trust ofAccount, ~~common~~monthly extension ~~stock.~~loan ~~However,~~advances (the ~~$30,680~~“Extension inLoan”) ~~cash~~have ~~might~~occurred ~~not~~on ~~be sufficient to allow~~ the Company’s behalf to ~~operate~~fund ~~for~~the atrequired ~~least~~payment by the ~~next~~Sponsor 12or ~~months~~its ~~from~~affiliate ~~the~~or ~~issuance~~designee ofinto the ~~financial~~Trust ~~statements.~~Account ~~Additionally,~~in ~~the~~exchange ~~combination~~for ~~period is~~a ~~less~~non-interest ~~than~~bearing, ~~one~~unsecured ~~year~~promissory ~~from~~note ~~the~~payable upon ~~date~~consummation of ~~the~~a ~~issuance~~business ~~of the financial statements~~combination. As aof ~~result~~March 31, 2025, there iswas ~~substantial~~$3,506,664 ~~doubt~~outstanding ~~that~~under the ~~Company can~~Extension ~~sustain~~Loan ~~operations~~and ~~for~~as ~~a period~~ of December at31, ~~least~~2024, ~~one-year~~there ~~from~~was ~~the~~$3,503,628 ~~issuance~~outstanding ~~date~~under ofthe ~~these~~Extension ~~financial statements~~Loan.

5Based on the foregoing, management believes that the Company expects to continue to incur significant costs in pursuit of the consummation of a Business Combination. The Company’s liquidity needs prior to the consummation of the Initial Public Offering had been satisfied through proceeds from notes payable and from the issuance of common stock. However, the $66,249 in cash might not be sufficient to allow the Company to operate for at least the next 12 months from the issuance of the financial statements. Additionally, the combination period is less than one year from the date of the issuance of the financial statements. There is no assurance that the Company’s plans to consummate an initial business combination will be successful within the Combination Period. Management is planning to address the uncertainty through the borrowing of Working Capital Loan. As a result, there is substantial doubt that the Company can sustain operations within one year after the date that the financial statements are issued.

The Company’s Sponsor, officers and directors may, but are not obligated to, loan the Company funds from time to time or at any time, in whatever amount they deem reasonable in their sole discretion, to meet the Company’s working capital needs. Accordingly, the Company may not be able to obtain additional financing if needed. If the Company is unable to raise additional capital, it may be required to take additional measures to conserve liquidity, which could include, but not necessarily be limited to, curtailing operations, suspending the pursuit of a potential transaction, and reducing overhead expenses.

Going Concern Consideration

The Company expects to incur significant costs in pursuit of its financing and acquisition plans. In connection with the Company’s assessment of going concern considerations in accordance with Accounting Standards Update (“ASU”) 2014-15, “Disclosures of Uncertainties about an Entity’s Ability to Continue as a Going Concern,” management has determined that if the Company is unsuccessful in consummating an initial business combination within the prescribed period of time from the closing of the Initial Public Offering, the requirement that the Company cease all operations, redeem the Public Shares and thereafter liquidate and dissolve raises substantial doubt about the ability to continue as a going concern. ~~The~~within ~~financial~~one ~~statements~~year doafter ~~not~~the ~~include~~date ~~any adjustments~~ that ~~might~~ ~~result from~~ the ~~outcome~~financial ofstatements are ~~this uncertainty~~issued. ~~Management~~There ~~has~~is ~~determined~~no assurance that the Company’s ~~has~~plans ~~funds~~to ~~that~~consummate ~~are~~an ~~sufficient~~initial tobusiness ~~fund~~combination ~~the working~~will ~~capital~~be ~~needs~~successful of within the ~~Company~~Combination ~~until~~Period. ~~the~~The ~~consummation~~financial ofstatements ando ~~initial~~not ~~business~~include ~~combination~~any oradjustments ~~the~~that ~~winding~~might upresult offrom the ~~Company~~outcome asof ~~stipulated~~this uncertainty. Management’s plan in ~~the~~addressing ~~Company’s~~this ~~amended~~uncertainty ~~and~~is ~~restated~~through ~~memorandum~~the borrowing of ~~association~~Working Capital Loans. The accompanying financial statement has been prepared in conformity with generally accepted accounting principles in the United States of America (“GAAP”), which contemplate continuation of the Company as a going concern.

Contractual obligations

As of ~~September~~March 3031, ~~2024~~2025, we do not have any long-term debt, capital lease obligations, operating lease obligations or long-term liabilities, other than an agreement to pay an affiliate of our Sponsor a monthly fee of $10,000 for office space, utilities and administrative support provided to the Company and deferred underwriting commission payable to the underwriter. We began incurring these fees on January 13, 2022 and will continue to incur these fees monthly until the earlier of the completion of the initial Business Combination and the Company’s liquidation.

For the nine months ended September 30, 2024, the Company incurred $90,000 in fees related to this services by the Sponsor. By comparison, for the nine months ended September 30, 2023, $90,000 of expense was recorded and included in formation and operating costs in the statement of operations.5

~~The~~For ~~underwriter~~the isthree ~~entitled~~months toended ~~deferred~~March ~~commissions~~31, ~~of $3~~2025,~~555,674~~ ~~from~~ the ~~Units~~Company ~~sold~~incurred $30,000 in ~~the~~fees ~~Initial~~related ~~Public Offering. The deferred commissions will become payable~~ to ~~the~~these ~~underwriter~~services ~~from~~by the ~~amounts~~Sponsor. ~~held~~By incomparison, for the ~~Trust~~three ~~Account~~months ~~solely~~ended ifMarch we31, ~~complete~~2024, a$30,000 ~~Business~~in ~~Combination,~~fees ~~subject~~ related to ~~the~~these ~~terms~~services ofby the ~~underwriting agreement~~Sponsor.

6The underwriter is entitled to deferred commissions of $3,555,674 from the Units sold in the Initial Public Offering in the event we consummate a business combination. The deferred commissions will become payable to the underwriter from the amounts held in the Trust Account solely if we complete a Business Combination, subject to the terms of the underwriting agreement.

Critical Accounting ~~Policies~~Estimates

The preparation of 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 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~~estimates.

Recent Accounting Pronouncements

~~Management~~In ~~does~~November ~~not~~2023, ~~believe~~the ~~that~~Financial ~~any~~Accounting ~~recently~~Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-07, “Segment ~~but~~Reporting ~~not~~(Topic ~~yet~~280) Improvements to Reportable Segment Disclosures” (“ASU 2023-07”), which expands required public entities’ segment disclosures, including disclosure of significant segment expenses that are regularly provided to the chief operating decision maker and included within each reported measure of segment profit or loss, an amount and description of its composition for other segment items and interim disclosures of a reportable segment’s profit or loss and assets. ASU 2023-07 is effective for fiscal years beginning after December 15, ~~accounting~~2023, ~~pronouncements~~and interim periods within fiscal years beginning after December 15, 2024. ifEarly ~~currently~~adoption is permitted. We adopted this ASU for the year ended December 31, ~~would~~2024 ~~have~~and athere was no material effect on our ~~condensed~~ financial statements.

JOBS Act

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 financial statements may not be comparable to companies that comply with new or revised accounting pronouncements as of public company effective dates.

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, (i) provide an auditor’s attestation report on our system of internal controls over financial reporting pursuant to Section 404, (ii) 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, (iii) 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 (iv) 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 our IPO or until we are no longer an “emerging growth company,” whichever is earlier.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

As of ~~September~~March 3031, ~~2024~~2025, we were not subject to any material market or interest rate risk. Following the consummation of our initial public offering, the net proceeds received into the Trust Account, have been invested in U.S. government treasury bills, notes or bonds with a maturity of 185 days or less or in certain money market funds that invest solely in U.S. treasuries until January 4, 2024, at which point we instructed our trust custodian to liquidate our positions in marketable securities and invest 100% of the trust account in an interest-bearing demand deposit account. Due to the short-term nature of these investments, we believe there will be no associated material exposure to interest rate risk.

ITEM 4. 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, to allow timely decisions regarding required disclosure.

Evaluation of Disclosure Controls and Procedures

Disclosure controls and procedures are designed to ensure that information required to be disclosed by us in our Exchange Act reports is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our principal executive officer and principal financial officer or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

7Under the supervision and with the participation of our management, including our principal executive officer and principal financial and accounting officer, we conducted an evaluation of the effectiveness of our disclosure controls and procedures as of the end of the fiscal quarter ended March 31, 2025, as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act. Based on this evaluation, our principal executive officer and principal financial and accounting officer have concluded that during the period covered by this report, our disclosure controls and procedures were not effective at a reasonable assurance level and, accordingly, provided reasonable assurance that the information required to be disclosed by us in reports filed under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.

Under the supervision and with the participation of our management, including our principal executive officer and principal financial and accounting officer, we conducted an evaluation of the effectiveness of our disclosure controls and procedures as of the end of the fiscal quarter ended September 30, 2024, as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act. Based on this evaluation, our principal executive officer and principal financial and accounting officer have concluded that during the period covered by this report, our disclosure controls and procedures were not effective at a reasonable assurance level and, accordingly, provided reasonable assurance that the information required to be disclosed by us in reports filed under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.

Changes in Internal Control over Financial Reporting

During the most recently completed fiscal quarter ended ~~September~~March 3031, ~~2024~~2025, there was no change in our internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II - OTHER INFORMATION

Item 1. Legal Proceedings

None.

Item 1A. Risk Factors

As of the date of this Quarterly Report on Form 10-Q, there have been no material changes to the risk factors disclosed in our Annual Report on Form 10-K covering the period from January 1, ~~2023~~2024 through December 31, ~~2023~~2024 filed with the SEC, except we may disclose changes to such factors or disclose additional factors from time to time in our future filings with the SEC. Any of these factors could result in a significant or material adverse effect on our results of operations or financial condition. Additional risk factors not presently known to us or that we currently deem immaterial may also impair our business or results of operations.

Item 2. Unregistered Sale 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

The following exhibits are filed as part of, or incorporated by reference into, this Quarterly Report on Form 10-Q.

No.		Description of Exhibits
31.1*		Certification of Principal Executive Officer Pursuant to Securities Exchange Act Rules 13a-14(a) and 15(d)-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*		Certification of Principal Financial Officer Pursuant to Securities Exchange Act Rules 13a-14(a) and 15(d)-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1*		Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2*		Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS*		Inline XBRL Instance Document
101.CAL*		Inline XBRL Instance Document
101.SCH*		Inline XBRL Taxonomy Extension Schema Document
101.DEF*		Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*		Inline XBRL Taxonomy Extension Labels Linkbase Document
101.PRE*		Inline XBRL Taxonomy Extension Presentation Linkbase Document
104		Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101)

* Filed herewith

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.

	Broad Capital Acquisition Corp
Date: November 12, 2024	By:	/s/ Johann Tse
Date: May 20, 2025	By:	/s/ Johann Tse
		Johann Tse
		Chief Executive Officer

109

Filing Compare · Broad Capital Acquisition Corp