Company: FGMCU
Filing Date: 2025-09-18
Form Type: S-4
Source: 0001104659-25-091249
Chunk: 312

Company: FG Merger II Corp.
Filing Date: 2025-09-18
Form: S-4
Chunk 312
---
            |         — |   | $                                  |   — | ​ | $         |           — | ​ | $                                       |   — | ​ | $         |           — |
| Total other income:                                            | ​ | $            |         1,767 | ​ | $            |         — |   | $                                  |   — | ​ | $         |       1,767 | ​ | $                                       |   — | ​ | $         |       1,767 |
| Net( loss) income attributed to common stockholders            | ​ | $            |       -50,950 | ​ | $            |       -26 | ​ | $                                  |  26 | ​ | $         |     -50,950 | ​ | $                                       |  26 | ​ | $         |     -50,950 |
| ​                                                              | ​ | ​            |             ​ | ​ | ​            |         ​ | ​ | ​                                  |   ​ | ​ | ​         |           ​ | ​ | ​                                       |   ​ | ​ | ​         |           ​ |
| Weighted average common shares outstanding - basic and diluted | ​ |              | 3,000,000,000 | ​ |              | 2,207,842 | ​ |                                    |     | ​ |           |             | ​ |                                         |     | ​ |           |             |
| ​                                                              | ​ | ​            |             ​ | ​ | ​            |         ​ | ​ |                                    |     | ​ |           | 259,035,979 | ​ | ​                                       |   ​ | ​ |           | 251,035,979 |
| Net loss per common share - basic and diluted                  | ​ |              |         -0.02 | ​ |              |     -0.01 | ​ | ​                                  |   ​ | ​ | $         |       -0.20 | ​ |                                         |     | ​ | $         |       -0.20 |

Adjustments and Reclassifications to Unaudited Pro Forma Condensed Combined Statement of Operations for the six months ended June 30, 2025

| H | Reflects the elimination of non recurring expense. |

163

NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION Note 1 — Description of the Proposed Transactions On August 4, 2025, FGMC, BOXABL and FG Merger Sub II Inc., a Nevada corporation and wholly-owned subsidiary of