Company: FGMCU
Filing Date: 2025-01-21
Form Type: S-1/A
Source: 0001104659-25-004764
Chunk: 301

Company: FG Merger II Corp.
Filing Date: 2025-01-21
Form: S-1/A
Chunk 301
---
 $             |     170,854 |   |     | $            |   170,918 |   |

<div align='center'>The accompanying notes are an integral part of
the financial statements

F-2

FG Merger II Corp.

Statement of Operations

For the nine months period ended September 30, 2024</div>

|                                            |     | Three months 
 ended        
 September 30 
 2024         | (unaudited) |   |     | Nine months   
 ended         
 September 30, 
 2024          | (unaudited) |   |     | For the period   
 September 30,    
 2023 (inception) 
 To December 31,  
 2023             | (audited) |   |
|:-------------------------------------------|:----|:-------------|------------:|:--|:----|:--------------|------------:|:--|:----|:-----------------|----------:|:--|
| Formation costs                            |     | $            |           - |   |     | $             |           - |   |     | $                |     1,645 |   |
| General and administrative expenses        |     |              |      23,403 |   |     |               |      25,584 |   |     |                  |       137 |   |
| Net loss                                   |     |              |     (23,403 | ) |     | $             |     (25,584 | ) |     | $                |    (1,782 | ) |
| Weighted average common shares outstanding |     |              |             |   |     |               |             |   |     |                  |           |   |
| Basic and diluted                          |     |              |   2,217,188 |   |     |               |   2,176,786 |   |     |                  | 2,156,250 |   |
| Basic and diluted net loss per share       |     | $            |       (0.01 | ) |     | $             |       (0.01 | ) |     | $                |    (0.001 | ) |

<div align='center'>The accompanying notes are an integral part of
the financial statements.

F-3

FG Merger II Corp.

Statement of Changes in Stockholders’ Equity

For the nine month period ended September 30, 2024</div>

|                                           |     | Common