CHPG

Revenue: As of FY2025, the actual value is USD 0.

EPS: As of FY2025, the actual value is USD 0.18.

EBIT: As of FY2025, the actual value is USD -2.382 M.

Segment Revenue

ChampionsGate Acquisition Corporation operates as a single segment and has reported no operating revenues to date .

Operational Metrics

Net Income (Loss)

• For the year ended December 31, 2025: $1,175,395 .
• For the period from March 27, 2024 (inception) through December 31, 2024: - $250,846 .

Loss from Operations

• For the year ended December 31, 2025: - $603,185 .
• For the period from March 27, 2024 (inception) through December 31, 2024: - $250,846 .

Formation and Operating Costs

• For the year ended December 31, 2025: $447,281 .
• For the period from March 27, 2024 (inception) through December 31, 2024: $218,941 .

Stock Compensation Expense

• For the year ended December 31, 2025: $155,904 .
• For the period from March 27, 2024 (inception) through December 31, 2024: $31,905 .

Interest and Dividend Income on Investments Held in Trust Account

• For the year ended December 31, 2025: $1,778,580 .
• For the period from March 27, 2024 (inception) through December 31, 2024: $0 .

Cash Flow

Net Cash Used in Operating Activities

• For the year ended December 31, 2025: - $491,328 .
• For the period from March 27, 2024 (inception) through December 31, 2024: - $123,142 .

Net Cash Used in Investing Activities

• For the year ended December 31, 2025: - $75,123,750, primarily due to the purchase of investments held in the trust account .
• For the period from March 27, 2024 (inception) through December 31, 2024: $0 .

Net Cash Provided by Financing Activities

• For the year ended December 31, 2025: $75,632,326, primarily from IPO proceeds ($74,750,000) and private placement proceeds ($2,300,000) .
• For the period from March 27, 2024 (inception) through December 31, 2024: $123,145 .

Other Key Financial Metrics

Cash

• As of December 31, 2025, cash was $17,251, compared to $3 as of December 31, 2024 .

Working Capital Deficit

• As of December 31, 2025, the Company had a working capital deficit of - $77,569 .

Investments Held in Trust Account

• As of December 31, 2025, investments held in the trust account totaled $76,902,330, compared to $0 as of December 31, 2024 .

Borrowings

• As of December 31, 2025, the Company had $151,671 in working capital loans . A promissory note to a related party was repaid by $350,000, and the remaining balance of $76,975 was transferred to working capital loans on July 7, 2025, resulting in a $0 outstanding balance as of December 31, 2025 .

Outlook / Guidance

ChampionsGate Acquisition Corporation expects to continue incurring significant costs as it pursues its acquisition plans and does not anticipate generating operating revenues until an initial business combination is completed . The Company’s ability to continue as a going concern is in substantial doubt due to working capital deficits and the uncertainty of successfully completing a business combination within the required timeframe . Management intends to address capital needs through working capital loans, but there is no assurance that capital raising or a business combination will be successful within the required period .