Company: FGMCU
Filing Date: 2025-09-18
Form Type: S-4
Source: 0001104659-25-091249
Chunk: 472

Company: FG Merger II Corp.
Filing Date: 2025-09-18
Form: S-4
Chunk 472
---
 — |   |      — | ​ |            |      — | ​ |             |  -1,782 | ​ |               |  -1,782 |
| Balance at December 31, 2023              |   | 2,156,250 |   |    216 | ​ | $          | 24,784 | ​ | $           |  -1,782 | ​ | $             |  23,218 |
| Issuance of additional founder shares     |   |   143,750 |   |     14 | ​ |            |  1,652 | ​ |             |  -1,666 | ​ |               |       — |
| Net loss                                  |   |         — |   |      — | ​ |            |      — | ​ |             | -25,850 | ​ |               | -25,850 |
| Balance at December 31, 2024              |   | 2,300,000 |   |    230 | ​ |            | 26,436 | ​ |             | -29,298 | ​ |               |  -2,632 |

The accompanying notes are an integral part of the financial statements.

F- 5

FG MERGER II CORP. STATEMENTS OF CASH FLOWS

| ​                                                                           
 ​                                                                           
 ​                                                                           
 ​                                                                           
 ​                                                                           
 ​                                                                           
 ​                                                                           
 Cash flows from operating activities                                        | ​ 
 ​ 
 ​ 
 ​ 
 ​ 
 ​ 
 ​ | ​            
 ​            
 For the year 
 ended        
 December 31, 
 2024         
 (audited)    
 ​            |       ​ 
       ​ 
       ​ | ​ 
 ​ 
 ​ 
 ​ 
 ​ 
 ​ 
 ​ | ​                   
 For the period      
 September 20,       
 2023 (inception) to 
 December 31,        
 2023                
 (audited)           
 ​                   |        ​ 
        ​ |
|:----------------------------------------------------------------------------|:--|:-------------|--------:|:--|:--------------------|---------:|
| Net loss                                                                    | ​ | $            | -25,850 | ​ | ​                   |   -1,782 |
| Adjustments to reconcile net loss to net cash used in operating activities: |   | ​            |         |   | ​                   |          |
| Changes in operating assets and liabilities:                                |   | ​            |         |   | ​                   |          |
| Deferred