Company: FGMCU
Filing Date: 2025-09-18
Form Type: S-4
Source: 0001104659-25-091249
Chunk: 545

Company: FG Merger II Corp.
Filing Date: 2025-09-18
Form: S-4
Chunk 545
---
 — | ​ |        |       — |   |          — | ​ |        |       — |   |         — | ​ |        |     — |   |         — | ​ |        |  — | ​ |         | -3,556 | ​ |             |        — | ​ |               |    — | ​ |               |  -3,556 |
| Net loss                      |   |          — | ​ |        |      — |   |          — | ​ |        |       — |   |          — | ​ |        |       — |   |         — | ​ |        |     — |   |         — | ​ |        |  — | ​ |         |      — | ​ |             |  -41,063 | ​ |               |    — | ​ |               | -41,063 |
| Net loss on investments       |   |          ​ | ​ | ​      |      ​ |   |            | ​ |        |         |   |            | ​ |        |         |   |           | ​ |        |       |   |           | ​ |        |    | ​ |         |        | ​ |             |          | ​ |               | -170 | ​ |               |    -170 |
| Balance as of June 30, 2025   |   |     99,096 | ​ | $      | 70,284 |   |    174,322 | ​ | $      | 101,003 |   |    854,004 | ​ | $      | 632,983 |   |   188,541 | ​ | $      | 2,566 |   | 3,000,000 | ​ | $      | 30 | ​ | $       | 15,766 | ​ | $           | -759,498 | ​ | $             |    — | ​ | $             |  63,134 |

See accompanying notes to unaudited interim condensed consolidated financial statements

F- 59

BOXABL INC. UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

| ​                                                                           
 ​                                                                           | ​              
 ​              
 (In Thousands) | ​                        
 For The Six Months Ended |             ​ 
 June 30, 2025 | ​ | ​ |             ​ 
 June 30, 2024 |
|:----------------------------------------------------------------------------|:---------------|:-------------------------|--------------:|: