Company: FGMCU
Filing Date: 2025-12-30
Form Type: S-4/A
Source: 0001104659-25-124947
Chunk: 254

Company: FG Merger II Corp.
Filing Date: 2025-12-30
Form: S-4/A
Chunk 254
---
 Business Combination                | ​     | $             | 3,611,253,800 | ​     | $              | 3,571,253,800 | ​     | $          | 3,531,253,800 |

| (1) | Consist of 247,331,061 common shares of Combined Company received by BOXABL shareholder. This includes 231,981,756 shares exchanged for common shares holder and 15,349,305 common shares of Combined Company exchanged for convertible securities of BOXABL. |

| (2) | Consist of 102,668,939 preferred shares of Combined Company received by BOXABL shareholder. |

| (3) | Represents the FGMC’s Public Shares and Public Shares underlying the Public Right |

| (4) | Consist of 1,402,910 common shares held by Sponsor, 85,390 common shares held by Ramnarain Joseph Jaigobind and 760,000 common shares 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. |

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

In addition, public stockholders will experience additional dilution to the extent the Combined Company issues additional shares of Combined Company Common Stock after the Closing. The “No Redemption Scenario” presented above assumes that no holders of FGMC Public Shares exercise their right to have their FGMC Public Shares redeemed for their pro rata share of the Trust Account. The “50% Redemption Scenario” assumes that 4,000,000 FGMC Public Shares are redeemed, resulting in an aggregate cash payment of approximately $40.85 million out of the Trust Account based on an assumed redemption price of $10.23 per share. The “Maximum Redemption Scenario” assumes that all 8,000,000 FGMC Public Shares are redeemed, resulting in an aggregate cash payment of approximately $81.8 million out of the Trust Account based on an assumed redemption price of $10.23 per share. FGMC cannot predict how many of the public stockholders will exercise their right to have their Public Shares redeemed for cash. As a result, the redemption amount and the number of Public Shares redeemed in connection with the Business Combination may differ from the amounts presented in the tables above