Company: FGMCU
Filing Date: 2025-12-30
Form Type: S-4/A
Source: 0001104659-25-124947
Chunk: 113

Company: FG Merger II Corp.
Filing Date: 2025-12-30
Form: S-4/A
Chunk 113
---
 | % |
| Combined Company Merger Preferred Stock held by BOXABL stockholders(2) | ​     |                 102,089,401 | ​     |       28.9 | % |
| Combined Company Common Stock held by Sponsor and affiliates(3)        | ​     |                   2,273,130 | ​     |        0.6 | % |
| Combined Company Common Stock held by FGMC public stockholders(4)      | ​     |                     800,000 | ​     |      0.227 | % |
| Combined Company Common Stock held by FGMC Underwriter and Advisor(5)  | ​     |                      52,250 | ​     |       0.01 | % |
| Total                                                                  | ​     |                 353,125,380 | ​     |      100.0 | % |

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

| (2) | Represent the Combined Company Merger Preferred Stock received by holders of BOXABL Preferred Stock. |

| (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 includes 22,330 and 2,500 common shares held by Sponsor and Ramnarain Joseph Jaigobind, respectively underlying the Private Unit Rights. |

| (4) | Represents shares of common stock of the 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. |

Stockholders will experience additional dilution to the extent the Combined Company issues additional shares of Combined Company Common Stock after the Closing. Please see “ Unaudited Pro Forma Condensed Combined Financial Information” for further information. Dilution The following table presents the net tangible book value per share, as adjusted, at both scenarios assuming various sources of