Company: FGMCU
Filing Date: 2025-01-21
Form Type: S-1/A
Source: 0001104659-25-004764
Chunk: 317

Company: FG Merger II Corp.
Filing Date: 2025-01-21
Form: S-1/A
Chunk 317
---
 Weighted average common shares outstanding |     |   |           |   |
| Basic and diluted                          |     |   | 2,156,250 |   |
| Basic and diluted net loss per share       |     | $ |    (0.001 | ) |

<div align='center'>The accompanying notes are an integral part of
the financial statements.

F-4

FG Merger II Corp.

Statement of Changes in Stockholders’ Equity

For the period ended September 20, 2023 (inception) to December 31, 2023</div>

|                                           |     | Common 
 Stock  
 Shares |           |     | Common 
 Stock  
 Amount |     |     | Additional 
 Paid-in    
 Capital    |        |     | Accumulated 
 Deficit     |        |   |     | Total         
 Stockholders' 
 Equity        |        |   |
|:------------------------------------------|:----|:-------|----------:|:----|:-------|----:|:----|:-----------|-------:|:----|:------------|:-------|:--|:----|:--------------|-------:|:--|
| Balance at September 20, 2023 (inception) |     |        |         - |     | $      |   - |     | $          |      - |     | $           | -      |   |     | $             |      - |   |
| Issuance of founder shares                |     |        | 2,156,250 |     | $      | 216 |     | $          | 24,784 |     | $           | -      |   |     | $             | 25,000 |   |
| Net loss                                  |     |        |         - |     |        |   - |     |            |      - |     |             | (1,782 | ) |     |               | (1,782 | ) |
| Balance at December 31, 2023              |     |        | 2,156,250 |     | $      | 216 |     | $          | 24,784 |     | $           | (1,782 | ) |     | $             | 23,218 |   |

<div align='center'>The accompanying notes are an integral part of
the financial statements.

F-5

FG Merger II Corp.

Statement of Cash Flows

For the period ended September 20,