Company: CHPG
Filing Date: 2025-03-27
Form Type: S-1/A
Source: 0001013762-25-002932
Chunk: 302

Company: ChampionsGate Acquisition Corp
Filing Date: 2025-03-27
Form: S-1/A
Chunk 302
---
 the Sponsor at par value on June 27, 2024. The accompanying notes are an integral part of these financial statements.

F-3

CHAMPIONSGATE ACQUISITION CORPORATION
STATEMENT OF OPERATIONS
FOR THE PERIOD FROM MARCH 27, 2024 (INCEPTION) THROUGH DECEMBER 31, 2024

| Formation and operating costs                                                |     | $ |   218,941 |   |
| Stock compensation expense                                                   |     |   |    31,905 |   |
| Net loss                                                                     |     | $ |  (250,846 | ) |
| Basic and diluted weighted average Class B ordinary shares outstanding(1)(2) |     |   | 5,806,452 |   |
| Basic and diluted net loss per Class B ordinary share                        |     | $ |     (0.04 | ) |

____________ (1)This number excludes an aggregate of up to 870,967 Class B ordinary shares subject to forfeiture if the over -allotmentoption is not exercised in full or in part by the underwriters (see Note 5). (2)Gives retroactive effect to additional 4,521,169shares issue to the Sponsor at par value on June 27, 2024. The accompanying notes are an integral part of these financial statements.

F-4

CHAMPIONSGATE ACQUISITION CORPORATION
STATEMENT OF CHANGES IN SHAREHOLDERS’ DEFICIT
FOR THE PERIOD FROM MARCH 27, 2024 (INCEPTION) THROUGH DECEMBER 31, 2024

| Preference Shares                                      
 Shares                                                 |     | Amount |     |   | Class A 
 Shares  |     | Ordinary Shares 
 Amount          |     |   | Class B   
 Shares(1) |     |    Amount |     |   |     |     | Additional 
 Paid-in    
 Capital    |        |     | Contribution 
 Receivable   |      |   |     | Accumulated 
 Deficit     |          |   |     | Total         
 Shareholders’ 
 Deficit       |          |   |
|:-------------------------------------------------------|:----|:-------|:----|:--|:--------|:----|:----------------|:----|:--|:----------|:----|----------:|:----|:--|----:|:----|:-----------|-------:|:----|:-------------|:-----|:--