Company: FGMCU
Filing Date: 2025-09-18
Form Type: S-4
Source: 0001104659-25-091249
Chunk: 307

Company: FG Merger II Corp.
Filing Date: 2025-09-18
Form: S-4
Chunk 307
---
,870 shares of common stock held by Ramnarain Joseph Jaigobind and 760,000 shares of common stock held by directors, officers and advisors. Also include 24,830 shares of common stock held by Sponsor underlying the Private Unit Rights. |

| (4) | Represents 8,000,000 FGMC’s Public Shares and 800,000 common shares underlying Public Rights |

| (5) | Consists of 47,500 shares of common stock underlying Underwriter and Advisor Unit. Also includes 4,750 shares of common stock converted from rights underlying the Underwriter and Advisor Units |

The following unaudited Pro Forma condensed combined balance sheet as of June 30, 2025, and the unaudited Pro Forma condensed combined statements of operations for six months ended June 30, 2025 and for the year ended December 31, 2024, are based on the historical financial statements of FGMC and BOXABL, and the related notes for the period ended December 31, 2024 unaudited interim financial statements as of June 30, 2025 and the related notes for the period ended June 30, 2025. The unaudited Pro Forma adjustments are based on information currently available, assumptions, and estimates underlying the Pro Forma adjustments and are described in the accompanying notes. Actual results may differ materially from the assumptions used to present the accompanying unaudited Pro Forma condensed combined financial statements.

159

BOXABL and FGMC UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET AS OF JUNE 30, 2025

| ​                                                                                                     
 ​                                                                                                     
 ​                                                                                                     
 ​                                                                                                     
 (In Thousands, except share amounts)                                                                  
 ASSETS                                                                                                
 Current assets:                                                                                       | ​ 
 ​ 
 ​ 
 ​ 
 ​ 
 ​ | ​            
 BOXABL       
 ​            
 ​            
 (Historical) 
 ​            
 ​            |        ​ 
        ​ 
        ​ 
        ​ 
        ​ | ​ 
 ​ 
 ​ 
 ​ 
 ​ 
 ​ | ​            
 FGMC         
 ​            
 ​            
 (Historical) 
 ​            
 ​            |      ​ 
      ​ 
      ​ 
      ​ 
      ​ | ​ 
 ​ 
 ​ 
 ​ 
 ​ 
 ​ | ​                                  
 Scenario 1: No Redemption Scenario 
 ​                                  
 Transaction Accounting             
 Adjustments                        
 ​                                  
 ​                                  |        ​ 
        ​ 
        ​ |