Company: FGMCU
Filing Date: 2025-12-30
Form Type: S-4/A
Source: 0001104659-25-124947
Chunk: 111

Company: FG Merger II Corp.
Filing Date: 2025-12-30
Form: S-4/A
Chunk 111
---
 | % |
| Combined Company Merger Preferred Stock held by BOXABL stockholders(2) | ​     |            102,668,939 | ​     |      28.43 | % |
| Combined Company Common Stock held by Sponsor and affiliates(3)        | ​     |              2,273,130 | ​     |       0.63 | % |
| Combined Company Common Stock held by FGMC public stockholders(4)      | ​     |              8,800,000 | ​     |       2.44 | % |
| Combined Company Common Stock held by FGMC Underwriter and Advisor(5)  | ​     |                 52,250 | ​     |       0.01 | % |
| Total                                                                  | ​     |            361,125,380 | ​     |      100.0 | % |

| (1) | Consists of 247,331,061 shares of common stock of the Combined Company received by BOXABL stockholders. This includes 232,981,756 shares Combined Company Common Stock exchanged for shares of common stock and 15,349,305 shares of common stock of Combined Company exchanged for convertible securities of BOXABL. |

| (2) | Represent the Combined Company Merger Preferred Stock received by BOXABL preferred stockholders. |

| (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. |

| (4) | Represents 8,000,000 FGMC’s Public Shares and 800,000 shares of common stock underlying Public Rights. |

| (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. |

| ​                                                                               | ​     | 50% Redemption Scenario |       |            |   |
| ​                                                                               | ​ ​ ​ |                  Shares | ​ ​ ​ | Percentage |   |
| Shares of Combined Company Common Stock held by BOXABL stockholders(1)          |       |             247,331,061 |       |      69.26 | %