Company: FGMCU
Filing Date: 2025-12-30
Form Type: S-4/A
Source: 0001104659-25-124947
Chunk: 336

Company: FG Merger II Corp.
Filing Date: 2025-12-30
Form: S-4/A
Chunk 336
---
 shares of common stock of Combined Company exchanged Convertible Securities of BOXABL. |

| (2) | Represent the Combined Company Merger Preferred Stock received by BOXABL preferred stockholders. |

| (3) | Consists of 1,402,910 shares of common stock held by Sponsor, 85,390 shares of common stock held by Ramnarain Joseph Jaigobind and 760,000 shares of common stock held by directors, officers and advisors. Also, include 22,330 and 2,500 common shares held by Sponsor and Ramnarain Joseph Jaigobind, respectively underlying the Private Unit Rights. |

| (4) | Represents the common shares of Combined Company that will be converted from the FGMC’s Public Right upon Business Combination. |

| (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 September 30, 2025, and the unaudited Pro Forma condensed combined statements of operations for nine months ended September 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 September 30, 2025 and the related notes for the period ended September 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.

171

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

| ​                                                                                                     
 ​                                                                                                     
 ​                                                                                                     
 (In Thousands, except share amounts)                                                                  
 ASSETS                                                                                                
 Current assets:                                                                                       | ​     
 ​     
 ​     
 ​ ​ ​ 
 ​     
 ​     | BOXABL       
 ​            
 ​            
 (Historical) 
 ​            
 ​            |        ​ 
        ​ 
        ​ 
        ​ | ​     
 ​     
 ​     
 ​ ​ ​ 
 ​     
 ​     | FGMC         
 ​