Company: FGMCU
Filing Date: 2025-12-30
Form Type: S-4/A
Source: 0001104659-25-124947
Chunk: 338

Company: FG Merger II Corp.
Filing Date: 2025-12-30
Form: S-4/A
Chunk 338
---
,441 | ​     | ​                   |   ​ | ​         | ​         | 250,456,441 |
| Net loss per common share - basic and diluted                  | ​   |              |         -0.02 | ​     |              |     -0.01 | ​     | ​                   |   ​ | ​           | $         |       -0.20 | ​     |                     |   ​ | ​         | $         |       -0.20 | ​     | ​                   |   ​ | ​         | $         |       -0.20 |

Adjustments and Reclassifications to Unaudited Pro Forma Condensed Combined Statement of Operations for the year ended December 31, 2024

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

175

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 FGMC (“ Merger Sub”) entered into an Agreement and Plan of Merger (the “ Merger Agreement”). The Merger Agreement provides for a two-step merger transaction (the “ Mergers”) in which, first, Merger Sub will merge with and into BOXABL (the “ First Merger”), with BOXABL surviving as a wholly-owned subsidiary of FGMC, and, immediately thereafter, BOXABL (as the surviving company in the First Merger) will merge with and into FGMC (the “ Second Merger”), with FGMC continuing as the surviving public company (the “ Combined Company”). By virtue of the consummation of the Mergers, the Combined Company will change its name to BOXABL Inc. The Boards of Directors of BOXABL, FGMC, and Merger Sub have unanimously approved the Merger Agreement and the transactions contemplated thereby. Consideration The aggregate merger consideration to be received by BOXABL stockholders is equal to a combination of preferred and common shares of FGMC that equals a total of $3,500,000,000, each at a deemed value of $10 per share. There is no minimum cash required to close the Merger.

| ​                         
 Common Stock(1)           
 Preferred stock(2)        | ​ 
 ​ 
 ​ |             ​ 
   247,331,061 
   102,668,939 |
|:--------------------------|:--|--------------