Company: FGMCU
Filing Date: 2025-09-18
Form Type: S-4
Source: 0001104659-25-091249
Chunk: 107

Company: FG Merger II Corp.
Filing Date: 2025-09-18
Form: S-4
Chunk 107
---
,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 247,910,599 shares of common stock of the Combined Company received by BOXABL stockholders. This includes 232,733,140 shares of common stock of the Combined Company exchanged for shares of common stock and 15,177,459 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 24,830 shares of common stock held by the Sponsor 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.

<div align='center'>39</div>

Dilution The following table presents the net tangible book value per share, as adjusted, at both scenarios assuming various sources of material probable dilution (but excluding the effects of the Business Combination transaction itself):

| ​                                                                                   
 ​                                                                                   
 ​                                                                                   | ​ | ​             
 No Redemption 
 Scenario      |          ​